Navamedic ASA
OSE:NAVA.OL
36.8 (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 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 511.997 | 382.135 | 278.439 | 209.877 | 188.755 | 184.022 | 257.921 | 274.298 | 248.348 | 223.068 | 151.773 | 88.684 | 71.299 | 55.092 | 52.593 | 46.105 | 31.835 | 0.386 | 4.432 | 1.17 | 0.087 |
| Cost of Revenue
| 388.542 | 218.615 | 166.695 | 139.538 | 131.152 | 122.636 | 187.647 | 204.26 | 187.448 | 168.809 | 104.45 | 51.169 | 42.027 | 32.988 | 31.963 | 25.322 | 10.672 | 0.33 | 2.075 | 0.686 | 0.029 |
| Gross Profit
| 123.455 | 163.52 | 111.744 | 70.339 | 57.603 | 61.385 | 70.273 | 70.038 | 60.901 | 54.259 | 47.323 | 37.515 | 29.272 | 22.104 | 20.63 | 20.783 | 21.164 | 0.056 | 2.357 | 0.485 | 0.058 |
| Gross Profit Ratio
| 0.241 | 0.428 | 0.401 | 0.335 | 0.305 | 0.334 | 0.272 | 0.255 | 0.245 | 0.243 | 0.312 | 0.423 | 0.411 | 0.401 | 0.392 | 0.451 | 0.665 | 0.146 | 0.532 | 0.414 | 0.665 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 10.782 | 9.662 | 10.275 | 13.538 | 0.528 | 0.389 | 0.395 | 0.179 | 0.132 | 0.105 | 0.072 | 0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.366 | 0.802 |
| Selling & Marketing Expenses
| 47.101 | 38.798 | 26.031 | 15.065 | 4.572 | 5.128 | 6.535 | 6.855 | 7.863 | 8.226 | 9.235 | 5.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 99.876 | 48.46 | 36.306 | 28.603 | 5.099 | 5.517 | 6.93 | 7.034 | 7.995 | 8.331 | 9.307 | 5.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.366 | 0.802 |
| Other Expenses
| 101.53 | 70.615 | 63.983 | 46.661 | 62.59 | 14.009 | -2.618 | 4.051 | -0.404 | 38.764 | 35.86 | 36.024 | 39.177 | 37.23 | 30.626 | 22.085 | 26.073 | 11.181 | 7.932 | 3.515 | -0.448 |
| Operating Expenses
| 99.876 | 119.075 | 100.289 | 75.264 | 67.689 | 65.957 | 80.846 | 84.604 | 64.723 | 47.095 | 45.167 | 41.645 | 39.177 | 37.23 | 30.626 | 22.085 | 26.073 | 11.181 | 7.932 | 4.881 | 0.354 |
| Operating Income
| 23.579 | 50.762 | 4.859 | -4.925 | -10.086 | -4.571 | -10.572 | -14.566 | -3.822 | 7.164 | 2.156 | -4.227 | -9.359 | -15.126 | -9.996 | -1.301 | -4.91 | -11.124 | -5.576 | -3.711 | -0.346 |
| Operating Income Ratio
| 0.046 | 0.133 | 0.017 | -0.023 | -0.053 | -0.025 | -0.041 | -0.053 | -0.015 | 0.032 | 0.014 | -0.048 | -0.131 | -0.275 | -0.19 | -0.028 | -0.154 | -28.785 | -1.258 | -3.171 | -3.974 |
| Total Other Income Expenses Net
| -12.746 | -8.256 | -2.501 | -11.671 | -5.391 | 11.582 | -6.56 | 4.099 | -6.477 | -4.466 | -3.825 | -0.874 | -0.015 | -0.303 | -1.922 | -1.904 | 0.551 | 0.616 | 0.152 | 0.657 | -0.052 |
| Income Before Tax
| 10.833 | 42.506 | 2.358 | -16.596 | -15.477 | 7.011 | -17.132 | -10.467 | -10.3 | 2.698 | -1.669 | -5.004 | -9.92 | -15.429 | -11.918 | -3.206 | -4.359 | -10.508 | -5.423 | -3.739 | -0.349 |
| Income Before Tax Ratio
| 0.021 | 0.111 | 0.008 | -0.079 | -0.082 | 0.038 | -0.066 | -0.038 | -0.041 | 0.012 | -0.011 | -0.056 | -0.139 | -0.28 | -0.227 | -0.07 | -0.137 | -27.192 | -1.224 | -3.195 | -4.006 |
| Income Tax Expense
| 7.529 | 13.074 | 1.74 | -0.136 | 0.82 | -0.273 | -1.589 | 0.192 | 0.632 | 1.392 | -0.401 | -1.749 | -2.761 | -4.241 | -8.384 | -1.169 | -1.147 | -2.936 | -0.557 | -1.545 | -0.136 |
| Net Income
| 3.304 | 29.432 | 0.618 | -16.46 | -16.297 | 7.284 | -15.542 | -10.658 | -10.932 | 1.306 | -1.268 | -3.255 | -7.159 | -11.188 | 12.816 | -8.077 | -3.212 | -7.572 | -4.867 | 5.284 | 0.484 |
| Net Income Ratio
| 0.006 | 0.077 | 0.002 | -0.078 | -0.086 | 0.04 | -0.06 | -0.039 | -0.044 | 0.006 | -0.008 | -0.037 | -0.1 | -0.203 | 0.244 | -0.175 | -0.101 | -19.594 | -1.098 | 4.515 | 5.568 |
| EPS
| 0.19 | 1.75 | 0.038 | -1.14 | -1.39 | 0.67 | -1.43 | -1.04 | -1.24 | -0.08 | -0.15 | -0.4 | -0.95 | -1.48 | 1.7 | -1.07 | -0.51 | -1.33 | -1.09 | 1.18 | 0.11 |
| EPS Diluted
| 0.19 | 1.73 | 0.038 | -1.14 | -1.39 | 0.67 | -1.43 | -1.04 | -1.24 | -0.08 | -0.15 | -0.39 | -0.91 | -1.48 | 1.67 | -1.07 | -0.51 | -1.33 | -1.09 | 1.18 | 0.11 |
| EBITDA
| 35.504 | 58.004 | 11.575 | -10.232 | -10.073 | 14.365 | 2.528 | 13.141 | 2.749 | 11.717 | 5.424 | 1.721 | -2.266 | -6.204 | -2.508 | 9.859 | 2.052 | -9.673 | -3.267 | -3.391 | -0.288 |
| EBITDA Ratio
| 0.069 | 0.152 | 0.042 | -0.049 | -0.053 | 0.078 | 0.01 | 0.048 | 0.011 | 0.053 | 0.036 | 0.019 | -0.032 | -0.113 | -0.048 | 0.214 | 0.064 | -25.031 | -0.737 | -2.898 | -3.305 |