Asetek
ASTK.COAsetek A/S Price (ASTK.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
81,642,000
(56.1737)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Asetek A/SCurrency: DKK
| YEAR | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
15,749,000.00
+0% |
15,574,000.00
-1% |
18,681,000.00
+20% |
20,729,000.00
+11% |
20,847,000.00
+1% |
35,982,000.00
+73% |
50,921,000.00
+42% |
58,194,000.00
+14% |
67,314,000.00
+16% |
54,334,000.00
-19% |
72,750,000.00
+34% |
79,803,000.00
+10% |
50,650,000.00
-37% |
76,332,000.00
+51% |
|||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 10,926,000.00 | 9,871,000.00 | 11,893,000.00 | 12,680,000.00 | 12,137,000.00 | 23,570,000.00 | 31,171,000.00 | 37,225,000.00 | 41,142,000.00 | 31,329,000.00 | 38,556,000.00 | 46,430,000.00 | 29,885,000.00 | 41,624,000.00 | |||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
4,823,000.00
+0% |
5,703,000.00
+18% |
6,788,000.00
+19% |
8,049,000.00
+19% |
8,710,000.00
+8% |
12,412,000.00
+43% |
19,750,000.00
+59% |
20,969,000.00
+6% |
26,172,000.00
+25% |
23,005,000.00
-12% |
34,194,000.00
+49% |
33,373,000.00
-2% |
20,765,000.00
-38% |
34,708,000.00
+67% |
|||||
| Gross Profit Ratio | (0.31%) | (0.37%) | (0.36%) | (0.39%) | (0.42%) | (0.34%) | (0.39%) | (0.36%) | (0.39%) | (0.42%) | (0.47%) | (0.42%) | (0.41%) | (0.45%) | |||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 2,667,000.00 | 2,926,000.00 | 3,717,000.00 | 4,492,000.00 | 3,556,000.00 | 3,938,000.00 | 3,428,000.00 | 4,220,000.00 | 4,764,000.00 | 4,889,000.00 | 5,718,000.00 | 7,092,000.00 | 5,163,000.00 | 7,379,000.00 | |||||
| General and Administrative | 7,024,000.00 | 6,400,000.00 | 7,878,000.00 | 11,236,000.00 | 14,664,000.00 | 10,797,000.00 | 11,653,000.00 | 14,905,000.00 | 16,989,000.00 | 17,821,000.00 | 17,548,000.00 | 24,503,000.00 | 20,884,000.00 | 17,079,000.00 | |||||
| Selling, General & Admin... | 7,024,000.00 | 6,400,000.00 | 7,878,000.00 | 11,236,000.00 | 14,664,000.00 | 10,797,000.00 | 11,653,000.00 | 14,905,000.00 | 16,989,000.00 | 17,821,000.00 | 17,548,000.00 | 24,503,000.00 | 20,884,000.00 | 17,079,000.00 | |||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Depreciation and Amortiz... | 1,045,000.00 | 1,789,000.00 | 2,052,000.00 | 2,030,000.00 | 1,771,000.00 | 2,390,000.00 | 2,450,000.00 | 2,430,000.00 | 3,690,000.00 | 4,057,000.00 | 3,754,000.00 | 3,750,000.00 | 4,170,000.00 | 5,100,000.00 | |||||
| Other Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 847,000.00 | |||||
| Total Operating Expenses | 9,691,000.00 | 9,326,000.00 | 11,595,000.00 | 15,728,000.00 | 18,220,000.00 | 14,735,000.00 | 15,081,000.00 | 19,125,000.00 | 21,753,000.00 | 21,957,000.00 | 23,266,000.00 | 30,881,000.00 | 26,047,000.00 | 25,305,000.00 | |||||
| Cost and Exponses | 20,617,000.00 | 19,197,000.00 | 23,488,000.00 | 28,408,000.00 | 30,357,000.00 | 38,305,000.00 | 46,252,000.00 | 56,350,000.00 | 62,895,000.00 | 53,286,000.00 | 61,822,000.00 | 77,311,000.00 | 55,932,000.00 | 66,929,000.00 | |||||
| Operating Income | |||||||||||||||||||
| Operating Income |
-4,215,000.00
+0% |
-3,707,000.00
-12% |
-4,872,000.00
+31% |
-7,759,000.00
+59% |
-9,808,000.00
+26% |
-2,323,000.00
-76% |
4,669,000.00
-301% |
2,757,000.00
-41% |
4,419,000.00
+60% |
1,048,000.00
-76% |
10,928,000.00
+943% |
779,000.00
-93% |
-5,401,000.00
-793% |
9,403,000.00
-274% |
|||||
| Operating Income Ratio | (-0.27%) | (-0.24%) | (-0.26%) | (-0.37%) | (-0.47%) | (-0.06%) | (0.09%) | (0.05%) | (0.07%) | (0.02%) | (0.15%) | (0.01%) | (-0.11%) | (0.12%) | |||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 4,000.00 | 0.00 | 0.00 | 48,000.00 | 84,000.00 | 205,000.00 | 359,000.00 | 51,000.00 | 2,000.00 | 45,000.00 | 0.00 | |||||
| Interest Expenses | 227,000.00 | 389,000.00 | 459,000.00 | 372,000.00 | 34,000.00 | 19,000.00 | 18,000.00 | 42,000.00 | 35,000.00 | 122,000.00 | 114,000.00 | 113,000.00 | 98,000.00 | 0.00 | |||||
| Total Other Income/Exp... | -2,274,000.00 | 1,838,000.00 | -3,693,000.00 | 1,035,000.00 | -385,000.00 | 238,000.00 | 322,000.00 | -1,258,000.00 | 451,000.00 | 406,000.00 | -1,502,000.00 | 618,000.00 | -477,000.00 | -905,000.00 | |||||
| EBITDA | |||||||||||||||||||
| EBITDA | -3,170,000.00 | -1,918,000.00 | -2,820,000.00 | -5,991,000.00 | -8,090,000.00 | 325,000.00 | 5,335,000.00 | 3,971,000.00 | 6,024,000.00 | 5,633,000.00 | 13,103,000.00 | 5,260,000.00 | -1,610,000.00 | 13,587,000.00 | |||||
| EBITDA ratio | (-0.20%) | (-0.12%) | (-0.15%) | (-0.29%) | (-0.39%) | (0.01%) | (0.15%) | (0.05%) | (0.13%) | (0.10%) | (0.18%) | (0.09%) | (-0.03%) | (0.18%) | |||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | -6,489,000.00 | -1,869,000.00 | -8,565,000.00 | -6,724,000.00 | -9,895,000.00 | -2,085,000.00 | 4,991,000.00 | 1,499,000.00 | 4,870,000.00 | 1,454,000.00 | 9,426,000.00 | 1,397,000.00 | -5,878,000.00 | 8,498,000.00 | |||||
| Income Before Tax Ratio | (-0.41%) | (-0.12%) | (-0.46%) | (-0.32%) | (-0.47%) | (-0.06%) | (0.10%) | (0.03%) | (0.07%) | (0.03%) | (0.13%) | (0.02%) | (-0.12%) | (0.11%) | |||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 10,000.00 | 8,000.00 | -7,000.00 | -443,000.00 | -1,138,000.00 | -438,000.00 | -4,646,000.00 | -2,976,000.00 | 1,198,000.00 | 2,082,000.00 | 231,000.00 | 60,000.00 | -1,553,000.00 | 2,497,000.00 | |||||
| Net Income | |||||||||||||||||||
| Net Income | -6,499,000.00
+0% |
-1,877,000.00
-71% |
-8,558,000.00
+356% |
-6,281,000.00
-27% |
-8,757,000.00
+39% |
-1,647,000.00
-81% |
9,637,000.00
-685% |
4,475,000.00
-54% |
3,672,000.00
-18% |
-628,000.00
-117% |
9,195,000.00
-1,564% |
1,337,000.00
-85% |
-4,325,000.00
-423% |
6,001,000.00
-239% |
|||||
| Net Income Ratio | (-0.41%) | (-0.12%) | (-0.46%) | (-0.30%) | (-0.42%) | (-0.05%) | (0.19%) | (0.08%) | (0.05%) | (-0.01%) | (0.13%) | (0.02%) | (-0.09%) | (0.08%) | |||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | -0.22 | -0.06 | -0.29 | -0.22 | -0.30 | -0.04 | 0.19 | 0.09 | 0.07 | -0.01 | 0.18 | 0.02 | -0.08 | 0.07 | |||||
| Diluted EPS | -0.22 | -0.06 | -0.29 | -0.22 | -0.30 | -0.04 | 0.19 | 0.08 | 0.07 | -0.01 | 0.17 | 0.02 | -0.08 | 0.07 | |||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 29,099,826.00 | 29,099,826.00 | 29,099,826.00 | 28,697,382.00 | 29,372,567.00 | 45,191,675.00 | 50,289,198.00 | 50,851,767.00 | 51,495,281.00 | 51,768,469.00 | 51,697,644.00 | 52,069,992.00 | 52,276,399.00 | 85,728,571.00 | |||||
| Diluted Share Outstanding | 29,099,826.00 | 29,099,826.00 | 29,099,826.00 | 28,697,382.00 | 29,372,567.00 | 45,191,677.00 | 51,810,967.00 | 53,628,186.00 | 53,397,492.00 | 51,768,471.00 | 52,843,018.00 | 52,565,781.00 | 52,276,402.00 | 81,642,000.00 | |||||