Pyrum Innovations AG
PYRUM.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 2,017 | NOK 12,859 | NOK 982 | NOK 922 |
| % Growth | -84.3% | 1,209.5% | 6.5% | – |
| Cost of Goods Sold | -NOK 294 | NOK 12,197 | -NOK 435 | -NOK 195 |
| Gross Profit | NOK 2,311 | NOK 662 | NOK 1,417 | NOK 1,117 |
| % Margin | 114.6% | 5.1% | 144.3% | 121.1% |
| R&D Expenses | NOK 539 | NOK 1,337 | NOK 821 | NOK 725 |
| G&A Expenses | NOK 888 | NOK 1,040 | NOK 960 | NOK 875 |
| SG&A Expenses | NOK 888 | NOK 5,779 | NOK 960 | NOK 875 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 10,522 | NOK 0 | NOK 3,224 | NOK 5,027 |
| Operating Expenses | NOK 11,949 | NOK 7,116 | NOK 5,005 | NOK 6,627 |
| Operating Income | -NOK 9,638 | -NOK 6,147 | -NOK 7,281 | -NOK 5,510 |
| % Margin | -477.9% | -47.8% | -741.5% | -597.5% |
| Other Income/Exp. Net | -NOK 1,220 | -NOK 3,388 | -NOK 477 | -NOK 2,832 |
| Pre-Tax Income | -NOK 10,858 | -NOK 9,468 | -NOK 7,777 | -NOK 8,342 |
| Tax Expense | NOK 24 | NOK 0 | NOK 31 | NOK 9 |
| Net Income | -NOK 10,883 | -NOK 9,511 | -NOK 7,808 | -NOK 8,351 |
| % Margin | -539.6% | -74% | -795.2% | -905.6% |
| EPS | -3.34 | -2.92 | -2.4 | -2.57 |
| % Growth | -14.4% | -21.7% | 6.6% | – |
| EPS Diluted | -3.34 | -2.92 | -2.4 | -2.57 |
| Weighted Avg Shares Out | 3,254 | 3,254 | 3,250 | 3,250 |
| Weighted Avg Shares Out Dil | 3,254 | 3,254 | 3,250 | 3,250 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 15 | NOK 92 | NOK 32 | NOK 7 |
| Interest Expense | NOK 1,205 | NOK 423 | NOK 212 | NOK 202 |
| Depreciation & Amortization | NOK 2,268 | NOK 2,086 | NOK 2,554 | NOK 1,626 |
| EBITDA | -NOK 7,386 | -NOK 6,960 | -NOK 5,011 | -NOK 6,520 |
| % Margin | -366.2% | -54.1% | -510.3% | -707% |