Goodtech ASA
OSE:GOD.OL
10.1 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 844.5 | 507.838 | 536.025 | 512.761 | 449.468 | 569.125 | 688.678 | 704.244 | 698.812 | 2,364.224 | 2,433.776 | 2,179.002 | 2,020.939 | 1,103.469 | 562.014 | 555.257 | 461.785 | 317.737 | 131.063 |
| Cost of Revenue
| 730.7 | 140.742 | 201.93 | 213.716 | 148.059 | 282.71 | 341.968 | 358.461 | 350.867 | 1,124.01 | 1,197.535 | 1,030.026 | 1,042.74 | 543.059 | 266.971 | 269.386 | 241.376 | 159.152 | 95.299 |
| Gross Profit
| 113.8 | 367.096 | 334.095 | 299.045 | 301.409 | 286.415 | 346.71 | 345.783 | 347.945 | 1,240.214 | 1,236.241 | 1,148.976 | 978.199 | 560.41 | 295.043 | 285.871 | 220.409 | 158.585 | 35.764 |
| Gross Profit Ratio
| 0.135 | 0.723 | 0.623 | 0.583 | 0.671 | 0.503 | 0.503 | 0.491 | 0.498 | 0.525 | 0.508 | 0.527 | 0.484 | 0.508 | 0.525 | 0.515 | 0.477 | 0.499 | 0.273 |
| Reseach & Development Expenses
| 1.9 | 0 | 0.685 | 1.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 18.6 | 16.238 | 13.5 | 6.951 | 6.958 | 11.696 | 11.829 | 12.914 | 12.707 | 62.643 | 40.459 | 52.484 | 0 | 0 | 0 | 0 | 116.881 | 97.136 | 29.212 |
| Selling & Marketing Expenses
| 1.5 | 1.588 | 1.44 | 0.464 | 0.621 | 0.87 | 1.087 | 3.422 | 3.653 | 16.077 | 16.282 | 15.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 89.4 | 17.826 | 14.94 | 7.415 | 7.579 | 12.566 | 12.916 | 16.336 | 16.36 | 78.72 | 56.741 | 68.271 | 0 | 0 | 0 | 0 | 116.881 | 97.136 | 29.212 |
| Other Expenses
| 2 | 357.363 | 331.606 | 291.044 | 292.297 | 317.532 | 340.096 | 350.972 | 339.176 | 1,160.397 | 1,115.764 | 1,026.737 | 947.449 | 505.46 | 273.628 | 247.614 | 57.674 | 45.516 | 20.137 |
| Operating Expenses
| 89.4 | 375.189 | 346.546 | 298.459 | 299.876 | 330.098 | 353.012 | 367.308 | 355.536 | 1,239.117 | 1,172.505 | 1,095.008 | 947.449 | 505.46 | 273.628 | 247.614 | 174.555 | 142.652 | 49.349 |
| Operating Income
| 24.4 | 2.835 | -15.406 | 2.129 | 0.285 | -54 | -8.471 | -59.158 | -71.775 | -24.921 | 59.11 | 53.808 | 20.828 | -33.848 | 21.414 | 38.257 | 38.894 | 15.933 | -13.585 |
| Operating Income Ratio
| 0.029 | 0.006 | -0.029 | 0.004 | 0.001 | -0.095 | -0.012 | -0.084 | -0.103 | -0.011 | 0.024 | 0.025 | 0.01 | -0.031 | 0.038 | 0.069 | 0.084 | 0.05 | -0.104 |
| Total Other Income Expenses Net
| -4.8 | -2.171 | -4.415 | -0.97 | -1.049 | -14.854 | -8.863 | -39.028 | -73.619 | -35.828 | -9.115 | -2.753 | -19.277 | -89.522 | -0.23 | -0.296 | -10.558 | 1.645 | 3.283 |
| Income Before Tax
| 19.6 | 0.664 | -19.821 | 1.159 | -0.764 | -58.537 | -15.165 | -60.553 | -81.21 | -34.731 | 54.621 | 51.215 | 11.473 | -34.572 | 21.185 | 37.961 | 35.296 | 17.578 | -10.302 |
| Income Before Tax Ratio
| 0.023 | 0.001 | -0.037 | 0.002 | -0.002 | -0.103 | -0.022 | -0.086 | -0.116 | -0.015 | 0.022 | 0.024 | 0.006 | -0.031 | 0.038 | 0.068 | 0.076 | 0.055 | -0.079 |
| Income Tax Expense
| -9.4 | 2.255 | -1.371 | 3.256 | 0.94 | 3.202 | -0.402 | 0.644 | -5.61 | -13.05 | 13.132 | -0.076 | -7.096 | 11.24 | -4.707 | -0.267 | 25.592 | 2.717 | 2.911 |
| Net Income
| 8.1 | -1.591 | -18.45 | -2.097 | -1.704 | -62.128 | -15.418 | -25.575 | -169.727 | -22.011 | 41.171 | 54.428 | 17.685 | -45.812 | 16.478 | 38.228 | 60.889 | 16.168 | -13.213 |
| Net Income Ratio
| 0.01 | -0.003 | -0.034 | -0.004 | -0.004 | -0.109 | -0.022 | -0.036 | -0.243 | -0.009 | 0.017 | 0.025 | 0.009 | -0.042 | 0.029 | 0.069 | 0.132 | 0.051 | -0.101 |
| EPS
| 1.05 | -0.059 | -0.69 | -0.092 | -0.076 | -2.76 | -0.68 | -1.13 | -5.28 | -0.68 | 1.28 | 1.68 | 5.4 | -2.26 | 1 | 2.4 | 4.5 | 1.2 | -1.88 |
| EPS Diluted
| 0.3 | -0.059 | -0.69 | -0.092 | -0.076 | -2.76 | -0.68 | -1.13 | -5.28 | -0.68 | 1.28 | 1.68 | 5.4 | -2.26 | 1 | 2.4 | 4.5 | 1.2 | -1.88 |
| EBITDA
| 49.2 | 23.291 | 7.144 | 24.416 | 21.9 | -27.512 | -0.681 | -4.904 | -5.888 | 22.925 | 88.023 | 79.153 | 73.609 | 154.286 | 31.881 | 49.699 | 47.618 | 17.441 | -12.865 |
| EBITDA Ratio
| 0.058 | 0.046 | 0.013 | 0.048 | 0.049 | -0.048 | -0.001 | -0.007 | -0.008 | 0.01 | 0.036 | 0.036 | 0.036 | 0.14 | 0.057 | 0.09 | 0.103 | 0.055 | -0.098 |