Goodtech ASA
OSE:GOD.OL
10.1 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 147.7 | 191.1 | 225.9 | 241.8 | 215.2 | 213.6 | 174.555 | 57.173 | 130.018 | 159.409 | 161.238 | 148.286 | 109.645 | 139.24 | 138.855 | 135.205 | 118.807 | 142.08 | 117.592 | 117.952 | 105.608 | 109.019 | 141.239 | 105.383 | 137.746 | 165.693 | 160.303 | 216.446 | 146.482 | 147.197 | 178.552 | 166.439 | 156.193 | 209.186 | 172.426 | 111.037 | 174.751 | 711.276 | 623.664 | 676.782 | 549.273 | 579.769 | 558.4 | 615.032 | 596.228 | 646.945 | 575.572 | 606.31 | 543.587 | 547.955 | 481.15 | 535.605 | 479.833 | 534.688 | 470.813 | 622.805 | 163.009 | 180.751 | 136.904 | 160.073 | 128.177 | 139.428 | 134.336 |
Kosten van de omzet
| 41.3 | 164 | 194.5 | 206.8 | 109.3 | 97.8 | 55.203 | -16.439 | 42.311 | 60.677 | 54.193 | 59.556 | 37.815 | 50.039 | 54.519 | 55.475 | 52.699 | 66.8 | 38.742 | 43.296 | 39.989 | 32.383 | 50.602 | 64.87 | 60.449 | 84.984 | 72.408 | 130.783 | 67.32 | 57.855 | 86.009 | 85.229 | 81.182 | 108.971 | 83.079 | 54.029 | 93.499 | 348.734 | 300.208 | 347.353 | 262.066 | 268.678 | 245.914 | 287.083 | 308.231 | 321.832 | 280.39 | 222.491 | 290.726 | 292.648 | 224.161 | 245.179 | 259.842 | 300.935 | 236.784 | 308.46 | 84.601 | 87.888 | 62.11 | 75.746 | 61.745 | 69.235 | 60.245 |
Brutowinst
| 106.4 | 27.1 | 31.4 | 35 | 105.9 | 115.8 | 119.352 | 73.612 | 87.707 | 98.732 | 107.045 | 88.73 | 71.83 | 89.201 | 84.336 | 79.73 | 66.108 | 75.28 | 78.85 | 74.656 | 65.619 | 76.636 | 90.637 | 40.513 | 77.297 | 80.709 | 87.895 | 85.663 | 79.162 | 89.342 | 92.543 | 81.21 | 75.011 | 100.215 | 89.347 | 57.008 | 81.252 | 362.542 | 323.456 | 329.429 | 287.207 | 311.091 | 312.486 | 327.949 | 287.997 | 325.113 | 295.182 | 383.819 | 252.861 | 255.307 | 256.989 | 290.426 | 219.991 | 233.753 | 234.029 | 314.345 | 78.408 | 92.863 | 74.794 | 84.327 | 66.432 | 70.193 | 74.091 |
Brutowinstmarge
| 0.72 | 0.142 | 0.139 | 0.145 | 0.492 | 0.542 | 0.684 | 1.288 | 0.675 | 0.619 | 0.664 | 0.598 | 0.655 | 0.641 | 0.607 | 0.59 | 0.556 | 0.53 | 0.671 | 0.633 | 0.621 | 0.703 | 0.642 | 0.384 | 0.561 | 0.487 | 0.548 | 0.396 | 0.54 | 0.607 | 0.518 | 0.488 | 0.48 | 0.479 | 0.518 | 0.513 | 0.465 | 0.51 | 0.519 | 0.487 | 0.523 | 0.537 | 0.56 | 0.533 | 0.483 | 0.503 | 0.513 | 0.633 | 0.465 | 0.466 | 0.534 | 0.542 | 0.458 | 0.437 | 0.497 | 0.505 | 0.481 | 0.514 | 0.546 | 0.527 | 0.518 | 0.503 | 0.552 |
Onderzoek- en ontwikkelingskosten
| 0 | 0.5 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 0 | 24.8 | 20.1 | 23 | 24 | 23.6 | 19.071 | 13.486 | 17.012 | 16.606 | 16.825 | 18.602 | 11.526 | 15.194 | 12.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 111.9 | 0.6 | 0 | 1.3 | 0.3 | 0.4 | 109.827 | 83.623 | 89.162 | 99.142 | 103.264 | 94.582 | 76.995 | 91.003 | 83.969 | 91.239 | 61.51 | 72.372 | 81.682 | 82.88 | 68.691 | 74.067 | 83.309 | 81.972 | 72.375 | 89.252 | 86.499 | 95.705 | 78.283 | 88.474 | 90.55 | 94.5 | 75.924 | 99.335 | 97.551 | 82.23 | 84.452 | 345.913 | 311.31 | 327.839 | 273.424 | 327.124 | 310.728 | 321.083 | 267.229 | 305.261 | 278.934 | 363.406 | 230.217 | 253.839 | 247.546 | 267.535 | 213.246 | 227.682 | 236.003 | 288.326 | 68.64 | 75.933 | 73.349 | 77.589 | 62.783 | 66.401 | 66.856 |
Bedrijfskosten
| 111.9 | 24.7 | 20.7 | 23 | 104.4 | 113.8 | 109.827 | 83.623 | 89.162 | 99.142 | 103.264 | 94.582 | 76.995 | 91.003 | 83.969 | 91.239 | 61.51 | 72.372 | 81.682 | 82.88 | 68.691 | 74.067 | 83.309 | 81.972 | 72.375 | 89.252 | 86.499 | 95.705 | 78.283 | 88.474 | 90.55 | 94.5 | 75.924 | 99.335 | 97.551 | 82.23 | 84.452 | 345.913 | 311.31 | 327.839 | 273.424 | 327.124 | 310.728 | 321.083 | 267.229 | 305.261 | 278.934 | 363.406 | 230.217 | 253.839 | 247.546 | 267.535 | 213.246 | 227.682 | 236.003 | 288.326 | 68.64 | 75.933 | 73.349 | 77.589 | 62.783 | 66.401 | 66.856 |
Bedrijfsresultaat
| -5.5 | 2.4 | 10.7 | 12 | 1.4 | 2.1 | 9.523 | 0.917 | -1.455 | -0.41 | 3.782 | -10.39 | -5.165 | -1.8 | 0.365 | 2.173 | 1.315 | 2.908 | -2.833 | -7.938 | -3.071 | 3.152 | 7.328 | -51.776 | 4.923 | -8.543 | 1.396 | -11.442 | 0.686 | 0.869 | 1.416 | -42.652 | -1.172 | -7.13 | -8.204 | -87.18 | -3.549 | 13.871 | 11.186 | -14.585 | 3.938 | -16.033 | 1.759 | 4.631 | 18.377 | 19.853 | 16.249 | 20.253 | 22.643 | -1.468 | 9.444 | 12.969 | 6.744 | 6.071 | -4.957 | -62.779 | 9.768 | 16.93 | 1.445 | 6.737 | 3.649 | 3.793 | 7.235 |
Bedrijfsresultaat ratio
| -0.037 | 0.013 | 0.047 | 0.05 | 0.007 | 0.01 | 0.055 | 0.016 | -0.011 | -0.003 | 0.023 | -0.07 | -0.047 | -0.013 | 0.003 | 0.016 | 0.011 | 0.02 | -0.024 | -0.067 | -0.029 | 0.029 | 0.052 | -0.491 | 0.036 | -0.052 | 0.009 | -0.053 | 0.005 | 0.006 | 0.008 | -0.256 | -0.008 | -0.034 | -0.048 | -0.785 | -0.02 | 0.02 | 0.018 | -0.022 | 0.007 | -0.028 | 0.003 | 0.008 | 0.031 | 0.031 | 0.028 | 0.033 | 0.042 | -0.003 | 0.02 | 0.024 | 0.014 | 0.011 | -0.011 | -0.101 | 0.06 | 0.094 | 0.011 | 0.042 | 0.028 | 0.027 | 0.054 |
Totaal overige inkomsten en kosten netto
| -0.1 | 0 | 2.2 | -3.9 | -1.3 | 0 | -1.7 | 8.928 | -19.9 | 1.5 | -0.684 | 0.006 | -0.977 | -0.272 | -1.587 | -3.055 | -1.137 | -2.088 | 3.877 | -1.474 | 0.497 | -0.89 | -0.719 | -11.559 | -0.204 | -10.146 | -1.259 | -2.539 | -1.214 | -2.291 | -0.65 | 1.777 | -0.536 | -0.211 | -0.903 | -20.798 | -4.348 | -6.78 | -15.344 | -2.289 | -0.98 | -3.445 | -1.896 | -0.921 | -1.758 | -0.917 | -0.893 | 0.876 | -2.444 | 0.069 | -1.094 | -1.904 | -3.4 | -1.257 | -2.793 | 3.098 | -0.345 | 0.929 | 0.667 | 0.066 | -0.079 | 0.173 | -0.389 |
Inkomen voor belasting
| -5.6 | 2.1 | 12.9 | 9.4 | 0.1 | 2.1 | 7.844 | -1.313 | -0.641 | 0.062 | 2.556 | -10.383 | -6.142 | -2.072 | -1.222 | -0.882 | 0.178 | 0.82 | 1.044 | -9.412 | -2.574 | 2.262 | 6.298 | -53.312 | 4.29 | -9.652 | 0.137 | -13.981 | -0.528 | -1.422 | 0.766 | -42.832 | -1.273 | -7.342 | -9.106 | -90.45 | -7.897 | 9.225 | 10.441 | -16.874 | 1.758 | -19.478 | -0.138 | 3.71 | 16.619 | 18.936 | 15.356 | 21.129 | 20.2 | -1.537 | 8.35 | 11.065 | 3.344 | 4.814 | -7.75 | -59.681 | 4.78 | 18.217 | 2.112 | 6.803 | 3.57 | 3.966 | 6.846 |
Inkomen voor belasting ratio
| -0.038 | 0.011 | 0.057 | 0.039 | 0 | 0.01 | 0.045 | -0.023 | -0.005 | 0 | 0.016 | -0.07 | -0.056 | -0.015 | -0.009 | -0.007 | 0.001 | 0.006 | 0.009 | -0.08 | -0.024 | 0.021 | 0.045 | -0.506 | 0.031 | -0.058 | 0.001 | -0.065 | -0.004 | -0.01 | 0.004 | -0.257 | -0.008 | -0.035 | -0.053 | -0.815 | -0.045 | 0.013 | 0.017 | -0.025 | 0.003 | -0.034 | -0 | 0.006 | 0.028 | 0.029 | 0.027 | 0.035 | 0.037 | -0.003 | 0.017 | 0.021 | 0.007 | 0.009 | -0.016 | -0.096 | 0.029 | 0.101 | 0.015 | 0.042 | 0.028 | 0.028 | 0.051 |
Belastingkosten
| -1.1 | 0.6 | 2.9 | -11.7 | 0.4 | 0.2 | 1.805 | 1.773 | 0.082 | 0.04 | 0.36 | 0.671 | -1.352 | -0.456 | -0.234 | 2.889 | 0.088 | 0.18 | 0.099 | 0.132 | -0.708 | 0.079 | 1.439 | 3.996 | 1.07 | -1.91 | 0.045 | -0.587 | 0.196 | -0.228 | 0.216 | 1.308 | 0.158 | 0.344 | -1.166 | -7.158 | -2.146 | 2.322 | 2.498 | -8.204 | 0.249 | -4.477 | -0.617 | 1.814 | 3.478 | 4.362 | 3.478 | -8.5 | 5.656 | 0.43 | 2.338 | -7.21 | 0.936 | 1.348 | 2.17 | 4.21 | 1.338 | 5.101 | 0.591 | -8.734 | 1 | 1.11 | -1.917 |
Nettowinst
| -3.9 | -1.8 | 7 | 5.8 | -4.4 | -1.3 | 6.039 | -3.086 | -0.723 | 0.022 | 2.426 | -9.544 | -4.539 | -1.628 | -0.765 | -1.552 | 0.206 | 0.827 | 0.796 | -9.508 | -1.822 | 10.738 | 4.954 | -57.313 | 2.756 | -7.697 | 0.125 | -13.199 | -0.892 | -1.464 | 0.137 | -48.652 | -1.755 | -7.689 | 32.522 | -26.515 | -158.037 | 6.844 | 7.981 | -8.707 | 1.57 | -15.185 | 0.311 | 1.829 | 13.114 | 14.605 | 11.623 | 32.788 | 14.515 | 1.086 | 6.039 | 18.275 | 2.392 | 3.466 | -6.464 | -63.89 | 3.442 | 13.116 | 1.52 | 6.123 | 2.571 | 2.855 | 4.929 |
Nettowinstmarge
| -0.026 | -0.009 | 0.031 | 0.024 | -0.02 | -0.006 | 0.035 | -0.054 | -0.006 | 0 | 0.015 | -0.064 | -0.041 | -0.012 | -0.006 | -0.011 | 0.002 | 0.006 | 0.007 | -0.081 | -0.017 | 0.098 | 0.035 | -0.544 | 0.02 | -0.046 | 0.001 | -0.061 | -0.006 | -0.01 | 0.001 | -0.292 | -0.011 | -0.037 | 0.189 | -0.239 | -0.904 | 0.01 | 0.013 | -0.013 | 0.003 | -0.026 | 0.001 | 0.003 | 0.022 | 0.023 | 0.02 | 0.054 | 0.027 | 0.002 | 0.013 | 0.034 | 0.005 | 0.006 | -0.014 | -0.103 | 0.021 | 0.073 | 0.011 | 0.038 | 0.02 | 0.02 | 0.037 |
WPA (Winst Per Aandeel)
| -0.14 | -0.065 | 0.25 | 0.76 | -0.16 | -0.048 | 0.22 | -0.12 | -0.027 | 0.001 | 0.08 | -0.31 | -0.18 | -0.061 | -0.04 | -0.069 | 0.009 | 0.03 | 0.04 | -0.42 | -0.08 | 0.48 | 0.21 | -2.55 | 0.14 | -0.34 | 0.006 | -0.58 | -0.04 | -0.065 | 0.01 | -2.15 | -0.078 | -0.34 | 1 | -1.17 | -4.88 | 0.21 | 0.25 | -0.39 | 0.04 | -0.46 | 0.01 | 0.081 | 0.4 | 0.45 | 0.37 | 1.45 | 0.45 | 0.03 | 0.18 | 0.81 | 0.07 | 0.11 | -0.2 | -2.83 | 0.3 | 0.9 | 0.1 | 0.27 | 0.2 | 0.2 | 0.3 |
Verwaterde WPA
| -0.14 | -0.065 | 0.25 | 0.21 | -0.16 | -0.048 | 0.22 | -0.12 | -0.027 | 0.001 | 0.08 | -0.3 | -0.18 | -0.06 | -0.04 | -0.069 | 0.009 | 0.03 | 0.04 | -0.42 | -0.08 | 0.48 | 0.21 | -2.53 | 0.14 | -0.34 | 0.006 | -0.58 | -0.04 | -0.065 | 0.01 | -2.15 | -0.078 | -0.34 | 1 | -1.17 | -4.88 | 0.21 | 0.25 | -0.39 | 0.04 | -0.46 | 0.01 | 0.081 | 0.4 | 0.45 | 0.37 | 1.45 | 0.45 | 0.03 | 0.18 | 0.81 | 0.07 | 0.11 | -0.2 | -2.83 | 0.3 | 0.9 | 0.1 | 0.27 | 0.2 | 0.2 | 0.3 |
EBITDA
| 3.7 | 8.7 | 16.7 | 23.9 | 11.5 | 11.5 | 14.796 | 4.948 | 4.852 | 5.102 | 9.214 | -1.781 | 0.125 | 3.083 | 5.253 | 9.01 | 6.577 | 8.758 | 3.048 | -1.806 | 2.764 | 8.309 | 11.376 | -49.191 | 7.706 | 2.325 | 3.968 | -8.568 | 3.772 | 3.743 | 4.216 | -36.5 | 1.935 | 3.849 | -5.22 | -33.969 | -2.094 | 11.931 | 9.165 | -5.742 | 8.84 | -9.673 | 8.247 | 11.167 | 26.692 | 25.767 | 22.004 | 28.328 | 28.24 | 6.991 | 15.212 | 28.171 | 15.941 | 15.429 | 4.144 | -47.141 | 6.872 | 18.156 | 2.637 | 13.207 | 5.146 | 5.382 | 8.145 |
EBITDA ratio
| 0.025 | 0.046 | 0.074 | 0.08 | 0.053 | 0.059 | 0.088 | 0.087 | 0.031 | 0.032 | 0.057 | -0.029 | 0.001 | 0.022 | 0.038 | -0.035 | 0.111 | 0.062 | 0.026 | -0.028 | 0.021 | 0.071 | 0.09 | -0.313 | 0.056 | -0.037 | 0.025 | -0.064 | 0.027 | 0.025 | 0.03 | -0.069 | 0.01 | 0.053 | -0.035 | -0.294 | -0.003 | 0.034 | 0.028 | -0.008 | 0.055 | -0.017 | 0.015 | 0.018 | 0.049 | 0.04 | 0.038 | 0.047 | 0.052 | 0.008 | 0.032 | 0.053 | 0.033 | 0.029 | 0.021 | 0.058 | 0.096 | 0.1 | 0.019 | 0.083 | 0.04 | 0.039 | 0.061 |