Napatech A/S (NPTSF)
OTCMKTS
· Delayed Price · Currency is USD
2.220
0.00 (0.00%)
At close: May 27, 2025
Napatech Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 118.72 | 116.41 | 182.67 | 158.63 | 195.47 | 194.23 | Upgrade
|
| Revenue Growth (YoY) | -28.96% | -36.28% | 15.16% | -18.85% | 0.64% | 13.85% | Upgrade
|
| Cost of Revenue | 35.78 | 37.05 | 49.13 | 68.93 | 31.51 | 41.79 | Upgrade
|
| Gross Profit | 82.93 | 79.36 | 133.55 | 89.7 | 163.97 | 152.45 | Upgrade
|
| Selling, General & Admin | 173.92 | 165.61 | 133.99 | 109.82 | 111.68 | 117.09 | Upgrade
|
| Operating Expenses | 201.76 | 194.94 | 166.45 | 135.9 | 133.93 | 140.72 | Upgrade
|
| Operating Income | -118.83 | -115.58 | -32.9 | -46.2 | 30.04 | 11.73 | Upgrade
|
| Interest Expense | -2.88 | -2.3 | -1.64 | -1.11 | -0.46 | -0.73 | Upgrade
|
| Interest & Investment Income | 0.81 | 1.62 | 0.36 | 0.01 | 0.02 | 0.12 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.7 | 0.7 | -0.69 | 3.59 | 4.59 | -5.54 | Upgrade
|
| Other Non Operating Income (Expenses) | -1.52 | -1.52 | -1.58 | -0.44 | 2.18 | 1.15 | Upgrade
|
| EBT Excluding Unusual Items | -121.72 | -117.09 | -36.45 | -44.14 | 36.37 | 6.72 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | 0.63 | 0.01 | Upgrade
|
| Asset Writedown | - | - | - | - | - | -1.65 | Upgrade
|
| Pretax Income | -121.72 | -117.09 | -36.45 | -44.14 | 37 | 5.08 | Upgrade
|
| Income Tax Expense | -5.84 | -5.83 | -4.43 | 4.12 | -3.23 | -4.51 | Upgrade
|
| Net Income | -115.88 | -111.26 | -32.02 | -48.26 | 40.23 | 9.6 | Upgrade
|
| Net Income to Common | -115.88 | -111.26 | -32.02 | -48.26 | 40.23 | 9.6 | Upgrade
|
| Net Income Growth | - | - | - | - | 319.26% | - | Upgrade
|
| Shares Outstanding (Basic) | - | 96 | 88 | 83 | 83 | 83 | Upgrade
|
| Shares Outstanding (Diluted) | - | 96 | 88 | 83 | 86 | 85 | Upgrade
|
| Shares Change (YoY) | - | 9.38% | 6.05% | -3.53% | 0.81% | 23.52% | Upgrade
|
| EPS (Basic) | - | -1.15 | -0.36 | -0.58 | 0.48 | 0.12 | Upgrade
|
| EPS (Diluted) | - | -1.15 | -0.36 | -0.58 | 0.47 | 0.11 | Upgrade
|
| EPS Growth | - | - | - | - | 327.27% | - | Upgrade
|
| Free Cash Flow | -127.82 | -107.27 | -8.96 | -26.37 | 7.84 | 46.44 | Upgrade
|
| Free Cash Flow Per Share | - | -1.11 | -0.10 | -0.32 | 0.09 | 0.54 | Upgrade
|
| Gross Margin | 69.86% | 68.17% | 73.11% | 56.55% | 83.88% | 78.49% | Upgrade
|
| Operating Margin | -100.09% | -99.29% | -18.01% | -29.13% | 15.37% | 6.04% | Upgrade
|
| Profit Margin | -97.61% | -95.58% | -17.53% | -30.42% | 20.58% | 4.94% | Upgrade
|
| Free Cash Flow Margin | -107.67% | -92.15% | -4.90% | -16.62% | 4.01% | 23.91% | Upgrade
|
| EBITDA | -115.84 | -111.1 | -28.62 | -41.98 | 32.04 | 13.28 | Upgrade
|
| EBITDA Margin | -97.58% | -95.44% | -15.66% | -26.46% | 16.39% | 6.84% | Upgrade
|
| D&A For EBITDA | 2.99 | 4.48 | 4.28 | 4.22 | 2 | 1.55 | Upgrade
|
| EBIT | -118.83 | -115.58 | -32.9 | -46.2 | 30.04 | 11.73 | Upgrade
|
| EBIT Margin | -100.09% | -99.29% | -18.01% | -29.13% | 15.37% | 6.04% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.