Napatech A/S (OSL:NAPA)
Norway · Delayed Price · Currency is NOK 43.15
-2.95 (-6.40%)
Sep 14, 2026, 4:25 PM CET
Napatech Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 175.86 | 146.61 | 116.41 | 182.67 | 158.63 | 195.47 | |
Revenue Growth | 38.36% | 25.94% | -36.28% | 15.16% | -18.85% | 0.64% |
Cost of Revenue | 55.93 | 44.73 | 37.05 | 49.13 | 68.93 | 31.51 |
Gross Profit | 119.93 | 101.88 | 79.36 | 133.55 | 89.7 | 163.97 |
Selling, General & Admin | 154.59 | 160.48 | 165.61 | 133.99 | 109.82 | 111.68 |
Operating Expenses | 170.32 | 182.61 | 194.94 | 166.45 | 135.9 | 133.93 |
Operating Income | -50.39 | -80.73 | -115.58 | -32.9 | -46.2 | 30.04 |
Interest Expense | - | -1.48 | -2.3 | -1.64 | -1.11 | -0.46 |
Interest & Investment Income | 3.42 | 1.07 | 1.62 | 0.36 | 0.01 | 0.02 |
Currency Exchange Gain (Loss) | -3.4 | -3.4 | 0.7 | -0.69 | 3.59 | 4.59 |
Other Non Operating Income (Expenses) | -0.57 | -0.57 | -1.52 | -1.58 | -0.44 | 2.18 |
EBT Excluding Unusual Items | -50.96 | -85.12 | -117.09 | -36.45 | -44.14 | 36.37 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 0.63 |
Pretax Income | -50.96 | -85.12 | -117.09 | -36.45 | -44.14 | 37 |
Income Tax Expense | -3.84 | -4.46 | -5.83 | -4.43 | 4.12 | -3.23 |
Net Income | -47.12 | -80.66 | -111.26 | -32.02 | -48.26 | 40.23 |
Net Income to Common | -47.12 | -80.66 | -111.26 | -32.02 | -48.26 | 40.23 |
Net Income Growth | - | - | - | - | - | 319.26% |
Shares Outstanding (Basic) | 110 | 106 | 96 | 88 | 83 | 83 |
Shares Outstanding (Diluted) | 110 | 106 | 96 | 88 | 83 | 86 |
Shares Change | 9.45% | 9.94% | 9.38% | 6.05% | -3.53% | 0.81% |
EPS (Basic) | -0.43 | -0.76 | -1.15 | -0.36 | -0.58 | 0.48 |
EPS (Diluted) | -0.43 | -0.76 | -1.15 | -0.36 | -0.58 | 0.47 |
EPS Growth | - | - | - | - | - | 327.27% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -26.99 | -34.1 | -107.27 | -8.96 | -26.37 | 7.84 |
Free Cash Flow Per Share | -0.24 | -0.32 | -1.11 | -0.10 | -0.32 | 0.09 |
Gross Margin | 68.19% | 69.49% | 68.17% | 73.11% | 56.55% | 83.88% |
Operating Margin | -28.66% | -55.07% | -99.29% | -18.01% | -29.13% | 15.37% |
Profit Margin | -26.79% | -55.01% | -95.58% | -17.53% | -30.42% | 20.58% |
Free Cash Flow Margin | -15.35% | -23.26% | -92.15% | -4.90% | -16.62% | 4.01% |
EBITDA | -56.78 | -77.83 | -111.1 | -28.62 | -41.98 | 32.04 |
EBITDA Margin | -32.29% | -53.09% | -95.44% | -15.66% | -26.46% | 16.39% |
D&A For EBITDA | -6.39 | 2.9 | 4.48 | 4.28 | 4.22 | 2 |
EBIT | -50.39 | -80.73 | -115.58 | -32.9 | -46.2 | 30.04 |
EBIT Margin | -28.65% | -55.07% | -99.29% | -18.01% | -29.13% | 15.37% |