Vow ASA
SSHPF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,018 | $919 | $783 | $454 |
| % Growth | 10.9% | 17.3% | 72.4% | – |
| Cost of Goods Sold | $722 | $686 | $487 | $283 |
| Gross Profit | $297 | $232 | $296 | $172 |
| % Margin | 29.1% | 25.3% | 37.8% | 37.8% |
| R&D Expenses | $0 | $117 | $9 | $7 |
| G&A Expenses | $19 | $60 | $48 | $21 |
| SG&A Expenses | $23 | $60 | $48 | $21 |
| Sales & Mktg Exp. | $4 | $0 | $0 | $0 |
| Other Operating Expenses | $284 | $162 | $0 | $0 |
| Operating Expenses | $306 | $339 | $235 | $154 |
| Operating Income | -$10 | -$107 | $53 | $7 |
| % Margin | -1% | -11.6% | 6.8% | 1.6% |
| Other Income/Exp. Net | -$126 | -$51 | -$31 | $315 |
| Pre-Tax Income | -$135 | -$158 | $22 | $322 |
| Tax Expense | -$3 | -$6 | $8 | -$1 |
| Net Income | -$132 | -$155 | $14 | $323 |
| % Margin | -13% | -16.9% | 1.8% | 71.2% |
| EPS | -1.1 | -1.36 | 0.13 | 2.86 |
| % Growth | 19.1% | -1,146.2% | -95.5% | – |
| EPS Diluted | -1.1 | -1.33 | 0.12 | 2.8 |
| Weighted Avg Shares Out | 114 | 114 | 114 | 113 |
| Weighted Avg Shares Out Dil | 114 | 117 | 119 | 115 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1 | $2 | $0 | $0 |
| Interest Expense | $64 | $46 | $18 | $11 |
| Depreciation & Amortization | $58 | $52 | $32 | $24 |
| EBITDA | $28 | -$61 | $72 | $358 |
| % Margin | 2.8% | -6.6% | 9.2% | 78.8% |