Noratis AG
FSX:NUVA.DE
1.45 (EUR) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 26.701 | 33.479 | 17.489 | 68.407 | 14.026 | 60.008 | 14.674 | 14.559 | 29.195 | 47.758 | 35.42 | 20.778 | 34.93 | 33.059 | 27.016 | 17.544 | 11.14 | 5.954 | 5.954 | 5.954 | 5.954 |
Cost of Revenue
| 19.15 | 22.108 | 10.057 | 51.35 | 7.412 | 42.632 | 7.514 | 6.413 | 18.708 | 34.831 | 21.533 | 13.066 | 23.482 | 22.983 | 18.141 | 13.249 | 7.848 | 4.35 | 4.35 | 4.35 | 4.35 |
Gross Profit
| 7.551 | 11.371 | 7.432 | 17.057 | 6.614 | 17.376 | 7.16 | 8.146 | 10.486 | 12.926 | 13.887 | 7.711 | 11.448 | 10.076 | 8.875 | 4.295 | 3.292 | 1.603 | 1.603 | 1.603 | 1.603 |
Gross Profit Ratio
| 0.283 | 0.34 | 0.425 | 0.249 | 0.472 | 0.29 | 0.488 | 0.56 | 0.359 | 0.271 | 0.392 | 0.371 | 0.328 | 0.305 | 0.329 | 0.245 | 0.296 | 0.269 | 0.269 | 0.269 | 0.269 |
Reseach & Development Expenses
| 2.618 | 1.912 | 5.047 | 3.7 | 0.504 | 0.001 | 0 | 0.076 | 0.031 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.885 | 1.855 | 1.837 | 0 | 0 | 0 | 0 | 0 | 0.302 | 0.256 | 0.256 | 0.256 | 0.256 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.183 | 0.183 | 0.251 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.017 | 0.017 | 0.017 | 0.017 |
SG&A
| 2.16 | 3.209 | 2.67 | 0.237 | 0.23 | 0.23 | 2.463 | 0.084 | 0.103 | 0.085 | 2.088 | 1.69 | 1.275 | 1.105 | 1.185 | 0.969 | 0.312 | 0.273 | 0.273 | 0.273 | 0.273 |
Other Expenses
| -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 11.021 | 9.742 | 1.619 | 5.131 | 0.188 | 4.22 | 3.469 | 3.223 | 2.38 | 4.068 | 3.035 | 3.022 | 3.096 | 3.208 | 1.796 | 1.464 | 0.312 | 0.273 | 0.273 | 0.273 | 0.273 |
Operating Income
| 3.317 | 6.443 | 2.98 | 7.934 | 2.171 | 7.301 | 3.74 | 1.633 | 3.636 | 5.013 | 10.852 | 4.98 | 8.352 | 8.373 | 7.08 | 2.83 | 2.481 | 0.949 | 0.949 | 0.949 | 0.949 |
Operating Income Ratio
| 0.124 | 0.192 | 0.17 | 0.116 | 0.155 | 0.122 | 0.255 | 0.112 | 0.125 | 0.105 | 0.306 | 0.24 | 0.239 | 0.253 | 0.262 | 0.161 | 0.223 | 0.159 | 0.159 | 0.159 | 0.159 |
Total Other Income Expenses Net
| -13.461 | -10.806 | -2.215 | 0 | 0 | 0 | -2.12 | 0 | 0 | 0 | -1.576 | -1.486 | -1.474 | -3.014 | -2.063 | -1.837 | -0.978 | -0.57 | -0.57 | -0.57 | -0.57 |
Income Before Tax
| -10.144 | -4.363 | 0.765 | 0 | 0 | 0 | 1.62 | 0 | 0 | 0 | 9.276 | 3.494 | 6.878 | 5.358 | 5.017 | 0.994 | 1.503 | 0.379 | 0.379 | 0.379 | 0.379 |
Income Before Tax Ratio
| -0.38 | -0.13 | 0.044 | 0 | 0 | 0 | 0.11 | 0 | 0 | 0 | 0.262 | 0.168 | 0.197 | 0.162 | 0.186 | 0.057 | 0.135 | 0.064 | 0.064 | 0.064 | 0.064 |
Income Tax Expense
| 2.538 | 0.975 | 0.485 | 0 | 0 | 0 | 0.625 | 0 | 0 | 0 | 2.583 | 0.921 | 1.541 | 2.023 | 1.482 | 0.324 | 0.452 | 0.11 | 0.11 | 0.11 | 0.11 |
Net Income
| -7.539 | -3.397 | 0.298 | 5.203 | 5.203 | 5.203 | 0.985 | 4.183 | 3.909 | 3.909 | 6.682 | 2.562 | 5.33 | 3.335 | 3.535 | 0.67 | 1.051 | 0.269 | 0.269 | 0.269 | 0.269 |
Net Income Ratio
| -0.282 | -0.101 | 0.017 | 0.076 | 0.371 | 0.087 | 0.067 | 0.287 | 0.134 | 0.082 | 0.189 | 0.123 | 0.153 | 0.101 | 0.131 | 0.038 | 0.094 | 0.045 | 0.045 | 0.045 | 0.045 |
EPS
| -1.48 | -0.71 | 0.062 | 1.08 | 1.08 | 1.08 | 0.22 | 1.14 | 1.08 | 1.09 | 1.71 | 0.71 | 1.83 | 1.14 | 0 | 0 | 0.35 | 0.09 | 0.09 | 0.09 | 0.09 |
EPS Diluted
| -1.48 | -0.71 | 0.062 | 1.08 | 1.08 | 1.08 | 0.22 | 1.14 | 1.09 | 1.09 | 1.71 | 0.71 | 1.83 | 1.14 | 0 | 0 | 0.35 | 0.09 | 0.09 | 0.09 | 0.09 |
EBITDA
| 3.133 | 6.704 | 2.875 | 3.228 | 1 | 2.892 | 3.702 | 0.67 | 1.477 | 1.934 | 10.947 | 5.056 | 8.422 | 8.399 | 7.104 | 2.849 | 2.492 | 0.959 | 0.959 | 0.959 | 0.959 |
EBITDA Ratio
| 0.117 | 0.2 | 0.164 | 0.047 | 0.071 | 0.048 | 0.252 | 0.046 | 0.051 | 0.041 | 0.309 | 0.243 | 0.241 | 0.254 | 0.263 | 0.162 | 0.224 | 0.161 | 0.161 | 0.161 | 0.161 |