BioPorto
BIOPOR.COBioPorto A/S Price (BIOPOR.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
358,498,000
(8.2416)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
BioPorto A/SCurrency: DKK
| YEAR | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Revenue |
4,362,000.00
+0% |
5,554,000.00
+27% |
8,340,000.00
+50% |
8,340,000.00
+0% |
11,008,000.00
+32% |
13,802,000.00
+25% |
18,584,000.00
+35% |
17,858,000.00
-4% |
16,625,000.00
-7% |
18,706,000.00
+13% |
20,383,000.00
+9% |
20,720,000.00
+2% |
25,155,000.00
+21% |
26,016,000.00
+3% |
26,622,000.00
+2% |
23,204,000.00
-13% |
24,254,000.00
+5% |
28,969,000.00
+19% |
30,958,000.00
+7% |
|
| Cost of Revenue | ||||||||||||||||||||
| Cost of Revenue | 4,485,000.00 | 2,420,000.00 | 4,622,000.00 | 4,622,000.00 | 4,750,000.00 | 5,344,000.00 | 8,064,000.00 | 6,803,000.00 | 7,582,000.00 | 5,508,000.00 | 4,902,000.00 | 5,027,000.00 | 6,907,000.00 | 8,181,000.00 | 9,293,000.00 | 9,865,000.00 | 9,213,000.00 | 9,927,000.00 | 10,776,000.00 | |
| Gross Profit | ||||||||||||||||||||
| Gross Profit |
-123,000.00
+0% |
3,134,000.00
-2,648% |
3,718,000.00
+19% |
3,718,000.00
+0% |
6,258,000.00
+68% |
8,458,000.00
+35% |
10,520,000.00
+24% |
11,055,000.00
+5% |
9,043,000.00
-18% |
13,198,000.00
+46% |
15,481,000.00
+17% |
15,693,000.00
+1% |
18,248,000.00
+16% |
17,835,000.00
-2% |
17,329,000.00
-3% |
13,339,000.00
-23% |
15,041,000.00
+13% |
19,042,000.00
+27% |
20,182,000.00
+6% |
|
| Gross Profit Ratio | (-0.03%) | (0.56%) | (0.45%) | (0.45%) | (0.57%) | (0.61%) | (0.57%) | (0.62%) | (0.54%) | (0.71%) | (0.76%) | (0.76%) | (0.73%) | (0.69%) | (0.65%) | (0.57%) | (0.62%) | (0.66%) | (0.65%) | |
| Operating Expenses | ||||||||||||||||||||
| Research and Development | 6,682,000.00 | 7,644,000.00 | 6,382,000.00 | 6,382,000.00 | 8,642,000.00 | 8,903,000.00 | 8,129,000.00 | 9,911,000.00 | 10,212,000.00 | 8,616,000.00 | 9,944,000.00 | 9,669,000.00 | 21,930,000.00 | 18,676,000.00 | 24,556,000.00 | 28,125,000.00 | 30,258,000.00 | 34,938,000.00 | 25,446,000.00 | |
| General and Administrative | 5,324,000.00 | 7,886,000.00 | 7,478,000.00 | 7,478,000.00 | 7,967,000.00 | 8,261,000.00 | 8,792,000.00 | 9,043,000.00 | 12,665,000.00 | 10,441,000.00 | 9,420,000.00 | 13,030,000.00 | 14,267,000.00 | 20,005,000.00 | 27,804,000.00 | 28,018,000.00 | 32,657,000.00 | 41,829,000.00 | 36,029,000.00 | |
| Selling, General & Admin... | 7,550,000.00 | 10,149,000.00 | 11,381,000.00 | 11,381,000.00 | 13,633,000.00 | 12,966,000.00 | 15,250,000.00 | 15,013,000.00 | 18,633,000.00 | 19,837,000.00 | 18,296,000.00 | 31,071,000.00 | 32,812,000.00 | 40,940,000.00 | 67,072,000.00 | 48,804,000.00 | 50,038,000.00 | 63,048,000.00 | 54,900,000.00 | |
| Selling & Marketing Exp... | 2,226,000.00 | 2,263,000.00 | 3,903,000.00 | 3,903,000.00 | 5,666,000.00 | 4,705,000.00 | 6,458,000.00 | 5,970,000.00 | 5,968,000.00 | 9,396,000.00 | 8,876,000.00 | 18,041,000.00 | 18,545,000.00 | 20,935,000.00 | 39,268,000.00 | 20,786,000.00 | 17,381,000.00 | 21,219,000.00 | 18,871,000.00 | |
| Depreciation and Amortiz... | 1,215,000.00 | 1,700,000.00 | 395,000.00 | 384,000.00 | 469,000.00 | 418,000.00 | 77,000.00 | -73,000.00 | -289,000.00 | 444,000.00 | 324,000.00 | 390,000.00 | 504,000.00 | 543,000.00 | 2,857,000.00 | 3,994,000.00 | 4,329,000.00 | 3,965,000.00 | 2,678,000.00 | |
| Other Expenses | -28,710,000.00 | -29,318,000.00 | -982,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -591,000.00 | -474,000.00 | -548,000.00 | 274,000.00 | 1,008,000.00 | |
| Total Operating Expenses | -14,478,000.00 | -11,525,000.00 | 16,781,000.00 | 17,763,000.00 | 22,275,000.00 | 21,869,000.00 | 23,379,000.00 | 24,924,000.00 | 28,845,000.00 | 28,453,000.00 | 28,240,000.00 | 40,740,000.00 | 54,742,000.00 | 59,616,000.00 | 91,628,000.00 | 76,929,000.00 | 80,296,000.00 | 97,986,000.00 | 81,354,000.00 | |
| Cost and Exponses | -9,993,000.00 | -9,105,000.00 | 21,403,000.00 | 22,385,000.00 | 27,025,000.00 | 27,213,000.00 | 31,443,000.00 | 31,727,000.00 | 36,427,000.00 | 33,961,000.00 | 33,142,000.00 | 45,767,000.00 | 61,649,000.00 | 67,797,000.00 | 100,921,000.00 | 86,794,000.00 | 89,509,000.00 | 107,913,000.00 | 92,130,000.00 | |
| Operating Income | ||||||||||||||||||||
| Operating Income |
14,355,000.00
+0% |
14,659,000.00
+2% |
-13,063,000.00
-189% |
-14,045,000.00
+8% |
-16,017,000.00
+14% |
-13,411,000.00
-16% |
-12,859,000.00
-4% |
-13,870,000.00
+8% |
-19,802,000.00
+43% |
-15,256,000.00
-23% |
-12,759,000.00
-16% |
-25,047,000.00
+96% |
-36,494,000.00
+46% |
-41,781,000.00
+14% |
-74,299,000.00
+78% |
-63,590,000.00
-14% |
-65,255,000.00
+3% |
-77,876,000.00
+19% |
-61,172,000.00
-21% |
|
| Operating Income Ratio | (3.29%) | (2.64%) | (-1.57%) | (-1.68%) | (-1.46%) | (-0.97%) | (-0.69%) | (-0.78%) | (-1.19%) | (-0.82%) | (-0.63%) | (-1.21%) | (-1.45%) | (-1.61%) | (-2.79%) | (-2.74%) | (-2.69%) | (-2.69%) | (-1.98%) | |
| Other Income and Exp... | ||||||||||||||||||||
| Interest Income | 755,000.00 | 1,258,000.00 | 763,000.00 | 1,745,000.00 | 124,000.00 | 93,000.00 | 68,000.00 | 0.00 | 56,000.00 | 210,000.00 | 93,000.00 | 64,000.00 | 25,000.00 | 27,000.00 | 75,000.00 | 4,000.00 | 912,000.00 | 44,000.00 | 1,038,999.00 | |
| Interest Expenses | 153,000.00 | 190,000.00 | 744,000.00 | 1,745,000.00 | 61,000.00 | 889,000.00 | 2,048,000.00 | 1,818,000.00 | 1,675,000.00 | 15,000.00 | 279,000.00 | 29,000.00 | 31,000.00 | 38,000.00 | 326,000.00 | 780,000.00 | 912,000.00 | 1,088,000.00 | 642,000.00 | |
| Total Other Income/Exp... | 602,000.00 | 30,386,000.00 | -1,201,000.00 | 735,000.00 | 63,000.00 | -796,000.00 | -1,980,000.00 | -2,080,000.00 | -2,071,000.00 | 159,000.00 | -255,000.00 | 148,000.00 | -570,000.00 | 164,000.00 | 52,000.00 | -3,244,000.00 | 1,415,000.00 | -20,000.00 | -35,000.00 | |
| EBITDA | ||||||||||||||||||||
| EBITDA | -10,709,218.00 | -12,959,000.00 | -13,125,000.00 | -14,233,000.00 | -15,548,000.00 | -12,993,000.00 | -12,875,000.00 | -13,943,000.00 | -19,619,000.00 | -14,783,000.00 | -12,435,000.00 | -24,432,000.00 | -36,454,000.00 | -40,961,000.00 | -70,939,000.00 | -61,995,000.00 | -58,464,999.00 | -76,493,000.00 | -57,887,000.00 | |
| EBITDA ratio | (3.57%) | (2.95%) | (-1.52%) | (-1.64%) | (-1.41%) | (-0.94%) | (-0.69%) | (-0.78%) | (-1.21%) | (-0.79%) | (-0.61%) | (-1.18%) | (-1.45%) | (-1.58%) | (-2.67%) | (-2.67%) | (-2.42%) | (-2.55%) | (-1.87%) | |
| Income Before Tax | ||||||||||||||||||||
| Income Before Tax | 14,957,000.00 | 15,727,000.00 | -14,264,000.00 | -14,264,000.00 | -15,954,000.00 | -14,207,000.00 | -14,838,000.00 | -15,950,000.00 | -21,873,000.00 | -15,097,000.00 | -13,014,000.00 | -24,899,000.00 | -37,064,000.00 | -41,617,000.00 | -74,247,000.00 | -66,834,000.00 | -63,840,000.00 | -81,547,000.00 | -61,207,000.00 | |
| Income Before Tax Ratio | (3.43%) | (2.83%) | (-1.71%) | (-1.71%) | (-1.45%) | (-1.03%) | (-0.80%) | (-0.89%) | (-1.32%) | (-0.81%) | (-0.64%) | (-1.20%) | (-1.47%) | (-1.60%) | (-2.79%) | (-2.88%) | (-2.63%) | (-2.81%) | (-1.98%) | |
| Income Tax Expense | ||||||||||||||||||||
| Income Tax Expense | 30,669,000.00 | 32,712,000.00 | 982,000.00 | 0.00 | 124,000.00 | 93,000.00 | 68,000.00 | -1,250,000.00 | -1,250,000.00 | -2,171,000.00 | -2,282,000.00 | -2,099,000.00 | -4,821,000.00 | -3,569,000.00 | -4,605,000.00 | -5,272,000.00 | -6,727,000.00 | -5,624,000.00 | -4,879,000.00 | |
| Net Income | ||||||||||||||||||||
| Net Income | -15,712,000.00
+0% |
-16,985,000.00
+8% |
-15,246,000.00
-10% |
-14,264,000.00
-6% |
-16,078,000.00
+13% |
-14,300,000.00
-11% |
-14,906,000.00
+4% |
-14,700,000.00
-1% |
-20,623,000.00
+40% |
-12,926,000.00
-37% |
-10,732,000.00
-17% |
-22,800,000.00
+112% |
-32,243,000.00
+41% |
-38,048,000.00
+18% |
-69,642,000.00
+83% |
-61,562,000.00
-12% |
-57,113,000.00
-7% |
-75,923,000.00
+33% |
-56,328,000.00
-26% |
|
| Net Income Ratio | (-3.60%) | (-3.06%) | (-1.83%) | (-1.71%) | (-1.46%) | (-1.04%) | (-0.80%) | (-0.82%) | (-1.24%) | (-0.69%) | (-0.53%) | (-1.10%) | (-1.28%) | (-1.46%) | (-2.62%) | (-2.65%) | (-2.35%) | (-2.62%) | (-1.82%) | |
| Earning Per Share | ||||||||||||||||||||
| Basic EPS | -0.41 | -0.42 | -0.29 | -0.22 | -0.25 | -0.20 | -0.21 | -0.19 | -0.21 | -0.09 | -0.07 | -0.14 | -0.18 | -0.19 | -0.27 | -0.29 | -0.21 | -0.23 | -0.16 | |
| Diluted EPS | -0.41 | -0.42 | -0.29 | -0.22 | -0.25 | -0.20 | -0.21 | -0.19 | -0.21 | -0.09 | -0.07 | -0.14 | -0.18 | -0.19 | -0.27 | -0.29 | -0.21 | -0.23 | -0.16 | |
| Share Outstanding | ||||||||||||||||||||
| Basic Share Outstanding | 38,408,240.00 | 40,615,352.00 | 52,565,189.00 | 63,858,911.00 | 65,451,442.00 | 70,268,841.00 | 71,833,225.00 | 75,542,382.00 | 99,651,559.00 | 148,413,920.00 | 153,171,285.00 | 164,974,033.00 | 182,020,208.00 | 197,245,539.00 | 255,465,806.00 | 213,540,921.00 | 278,051,951.00 | 331,201,679.00 | 358,498,000.00 | |
| Diluted Share Outstanding | 38,408,240.00 | 40,615,352.00 | 52,565,189.00 | 63,858,911.00 | 65,451,442.00 | 70,268,841.00 | 71,833,225.00 | 75,542,382.00 | 99,651,559.00 | 148,413,920.00 | 153,171,285.00 | 164,974,033.00 | 182,020,208.00 | 197,245,539.00 | 255,465,806.00 | 213,540,921.00 | 278,051,951.00 | 331,201,679.00 | 358,498,000.00 | |