Aquaporin
AQP.COAquaporin A/S Price (AQP.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
10,539,000
(4.0272)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Aquaporin A/SCurrency: DKK
| YEAR | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
108,800.00
+0% |
236,000.00
+117% |
8,419,000.00
+3,467% |
2,131,000.00
-75% |
7,894,000.00
+270% |
6,078,000.00
-23% |
5,499,000.00
-10% |
8,922,000.00
+62% |
30,554,000.00
+242% |
59,531,000.00
+95% |
|||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 76,000.00 | 810,000.00 | 3,369,000.00 | 4,868,000.00 | 185,000.00 | 691,000.00 | 1,426,000.00 | 5,549,000.00 | 25,019,000.00 | 40,208,000.00 | |||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
32,800.00
+0% |
-574,000.00
-1,850% |
5,050,000.00
-980% |
-2,737,000.00
-154% |
7,709,000.00
-382% |
5,387,000.00
-30% |
4,073,000.00
-24% |
3,373,000.00
-17% |
5,535,000.00
+64% |
19,323,000.00
+249% |
|||||||||
| Gross Profit Ratio | (0.30%) | (-2.43%) | (0.60%) | (-1.28%) | (0.98%) | (0.89%) | (0.74%) | (0.38%) | (0.18%) | (0.33%) | |||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 10,006,400.00 | 12,474,000.00 | 22,324,000.00 | 37,532,000.00 | 51,614,000.00 | 57,198,000.00 | 56,072,000.00 | 51,725,000.00 | 49,862,000.00 | 45,021,000.00 | |||||||||
| General and Administrative | 6,044,000.00 | 7,571,000.00 | 14,228,000.00 | 15,290,000.00 | 16,471,000.00 | 17,660,000.00 | 13,059,000.00 | 17,823,000.00 | 21,461,000.00 | 24,934,000.00 | |||||||||
| Selling, General & Admin... | 8,311,999.00 | 11,080,000.00 | 21,233,000.00 | 26,903,000.00 | 33,255,000.00 | 37,608,000.00 | 33,870,000.00 | 45,376,000.00 | 64,057,000.00 | 67,877,000.00 | |||||||||
| Selling & Marketing Exp... | 2,268,000.00 | 3,553,000.00 | 7,755,000.00 | 12,723,000.00 | 16,784,000.00 | 19,948,000.00 | 20,811,000.00 | 27,553,000.00 | 42,596,000.00 | 42,943,000.00 | |||||||||
| Depreciation and Amortiz... | 512,000.00 | 645,000.00 | 3,208,000.00 | 4,520,000.00 | 14,997,000.00 | 16,992,000.00 | 18,354,000.00 | 18,886,000.00 | 18,466,000.00 | 17,689,000.00 | |||||||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 37,319,000.00 | 5,007,000.00 | 0.00 | |||||||||
| Total Operating Expenses | 16,856,800.00 | 23,554,000.00 | 43,557,000.00 | 64,435,000.00 | 84,869,000.00 | 94,806,000.00 | 89,942,000.00 | 134,420,000.00 | 118,926,000.00 | 112,898,000.00 | |||||||||
| Cost and Exponses | 16,932,800.00 | 24,364,000.00 | 46,926,000.00 | 69,303,000.00 | 85,054,000.00 | 95,497,000.00 | 91,368,000.00 | 139,969,000.00 | 143,945,000.00 | 153,106,000.00 | |||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-17,084,800.00
+0% |
-24,128,000.00
+41% |
-38,507,000.00
+60% |
-67,172,000.00
+74% |
-81,740,000.00
+22% |
-92,141,000.00
+13% |
-82,258,000.00
-11% |
-131,047,000.00
+59% |
-113,391,000.00
-13% |
-93,575,000.00
-17% |
|||||||||
| Operating Income Ratio | (-157.03%) | (-102.24%) | (-4.57%) | (-31.52%) | (-10.35%) | (-15.16%) | (-14.96%) | (-14.69%) | (-3.71%) | (-1.57%) | |||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 415,200.00 | 161,000.00 | 467,000.00 | 44,000.00 | 157,000.00 | 152,000.00 | 3,587,000.00 | 3,313,000.00 | 105,000.00 | 357,000.00 | |||||||||
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 3,163,000.00 | 3,816,000.00 | 7,054,000.00 | 3,313,000.00 | 1,978,000.00 | 1,873,000.00 | |||||||||
| Total Other Income/Exp... | -154,400.00 | 2,377,000.00 | -451,000.00 | -1,947,000.00 | -7,743,000.00 | -6,538,000.00 | -3,443,000.00 | -6,152,000.00 | -4,110,000.00 | -2,161,000.00 | |||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | -16,572,800.00 | -21,522,000.00 | -32,216,000.00 | -60,223,000.00 | -69,291,000.00 | -81,266,000.00 | -67,748,000.00 | -112,329,000.00 | -96,216,000.00 | -75,505,000.00 | |||||||||
| EBITDA ratio | (-152.32%) | (-99.50%) | (-4.19%) | (-29.40%) | (-10.35%) | (-15.16%) | (-14.96%) | (-12.89%) | (-3.18%) | (-1.27%) | |||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -17,239,200.00 | -19,790,000.00 | -35,908,000.00 | -66,307,000.00 | -84,903,000.00 | -95,957,000.00 | -89,312,000.00 | -137,199,000.00 | -117,501,000.00 | -95,736,000.00 | |||||||||
| Income Before Tax Ratio | (-158.45%) | (-83.86%) | (-4.27%) | (-31.12%) | (-10.76%) | (-15.79%) | (-16.24%) | (-15.38%) | (-3.85%) | (-1.61%) | |||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 7,108,800.00 | -4,986,000.00 | -5,322,000.00 | -9,465,000.00 | -13,330,000.00 | -25,328,000.00 | 34,044,000.00 | -5,425,000.00 | -5,382,000.00 | -5,340,000.00 | |||||||||
| Net Income | |||||||||||||||||||
| Net Income | -9,897,600.00
+0% |
-15,017,000.00
+52% |
-33,164,000.00
+121% |
-60,647,000.00
+83% |
-71,573,000.00
+18% |
-70,629,000.00
-1% |
-123,356,000.00
+75% |
-131,774,000.00
+7% |
-112,119,000.00
-15% |
-90,396,000.00
-19% |
|||||||||
| Net Income Ratio | (-90.97%) | (-63.63%) | (-3.94%) | (-28.46%) | (-9.07%) | (-11.62%) | (-22.43%) | (-14.77%) | (-3.67%) | (-1.52%) | |||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -1.62 | -2.46 | -5.02 | -8.73 | -7.12 | -7.03 | -12.28 | -14.00 | -11.07 | -5.58 | |||||||||
| Diluted EPS | -1.62 | -2.46 | -5.02 | -8.73 | -7.12 | -7.03 | -12.28 | -14.00 | -11.07 | -8.58 | |||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 6,103,801.00 | 6,103,801.00 | 6,604,385.00 | 6,944,277.00 | 10,047,301.00 | 10,047,301.00 | 10,047,301.00 | 9,412,428.00 | 10,131,000.00 | 16,194,071.00 | |||||||||
| Diluted Share Outstanding | 6,103,800.00 | 6,103,800.00 | 6,604,384.00 | 6,944,277.00 | 10,047,301.00 | 10,047,301.00 | 10,047,301.00 | 9,412,428.00 | 10,131,000.00 | 10,539,000.00 | |||||||||