Xplora Technologies AS
XPLRA.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 813 | NOK 689 | NOK 502 | NOK 431 |
| % Growth | 18% | 37.3% | 16.4% | – |
| Cost of Goods Sold | NOK 408 | NOK 357 | NOK 265 | NOK 235 |
| Gross Profit | NOK 406 | NOK 332 | NOK 237 | NOK 196 |
| % Margin | 49.9% | 48.2% | 47.2% | 45.4% |
| R&D Expenses | NOK 21 | NOK 0 | NOK 11 | NOK 6 |
| G&A Expenses | NOK 0 | NOK 35 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 81 | NOK 143 | NOK 84 | NOK 0 |
| Sales & Mktg Exp. | NOK 81 | NOK 108 | NOK 84 | NOK 0 |
| Other Operating Expenses | NOK 291 | NOK 213 | NOK 320 | NOK 210 |
| Operating Expenses | NOK 394 | NOK 355 | NOK 320 | NOK 210 |
| Operating Income | NOK 12 | -NOK 23 | -NOK 83 | -NOK 16 |
| % Margin | 1.5% | -3.3% | -16.5% | -3.7% |
| Other Income/Exp. Net | -NOK 15 | -NOK 7 | -NOK 2 | -NOK 2 |
| Pre-Tax Income | -NOK 2 | -NOK 30 | -NOK 85 | -NOK 17 |
| Tax Expense | NOK 4 | -NOK 8 | -NOK 11 | -NOK 3 |
| Net Income | -NOK 6 | -NOK 21 | -NOK 74 | -NOK 14 |
| % Margin | -0.7% | -3.1% | -14.8% | -3.1% |
| EPS | -0.13 | -0.51 | -1.83 | -0.34 |
| % Growth | 74.5% | 72.1% | -438.2% | – |
| EPS Diluted | -0.13 | -0.51 | -1.83 | -0.34 |
| Weighted Avg Shares Out | 44 | 42 | 41 | 40 |
| Weighted Avg Shares Out Dil | 44 | 42 | 41 | 40 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 3 | NOK 1 | NOK 0 | NOK 0 |
| Interest Expense | NOK 11 | NOK 14 | NOK 2 | NOK 1 |
| Depreciation & Amortization | NOK 60 | NOK 57 | NOK 38 | NOK 28 |
| EBITDA | NOK 72 | NOK 34 | -NOK 45 | NOK 12 |
| % Margin | 8.8% | 4.9% | -9% | 2.8% |