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 |
4.36M
+0% |
5.55M
+27% |
8.34M
+50% |
8.34M
+0% |
11.01M
+32% |
13.80M
+25% |
18.58M
+35% |
17.86M
-4% |
16.63M
-7% |
18.71M
+13% |
20.38M
+9% |
20.72M
+2% |
25.16M
+21% |
26.02M
+3% |
26.62M
+2% |
23.20M
-13% |
24.25M
+5% |
28.97M
+19% |
30.96M
+7% |
|
| Cost of Revenue | ||||||||||||||||||||
| Cost of Revenue | 4.49M | 2.42M | 4.62M | 4.62M | 4.75M | 5.34M | 8.06M | 6.80M | 7.58M | 5.51M | 4.90M | 5.03M | 6.91M | 8.18M | 9.29M | 9.87M | 9.21M | 9.93M | 10.78M | |
| Gross Profit | ||||||||||||||||||||
| Gross Profit |
-123,000.00
+0% |
3.13M
-2,648% |
3.72M
+19% |
3.72M
+0% |
6.26M
+68% |
8.46M
+35% |
10.52M
+24% |
11.06M
+5% |
9.04M
-18% |
13.20M
+46% |
15.48M
+17% |
15.69M
+1% |
18.25M
+16% |
17.84M
-2% |
17.33M
-3% |
13.34M
-23% |
15.04M
+13% |
19.04M
+27% |
20.18M
+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 | 6.68M | 7.64M | 6.38M | 6.38M | 8.64M | 8.90M | 8.13M | 9.91M | 10.21M | 8.62M | 9.94M | 9.67M | 21.93M | 18.68M | 24.56M | 28.13M | 30.26M | 34.94M | 25.45M | |
| General and Administrative | 5.32M | 7.89M | 7.48M | 7.48M | 7.97M | 8.26M | 8.79M | 9.04M | 12.67M | 10.44M | 9.42M | 13.03M | 14.27M | 20.01M | 27.80M | 28.02M | 32.66M | 41.83M | 36.03M | |
| Selling, General & Admin... | 7.55M | 10.15M | 11.38M | 11.38M | 13.63M | 12.97M | 15.25M | 15.01M | 18.63M | 19.84M | 18.30M | 31.07M | 32.81M | 40.94M | 67.07M | 48.80M | 50.04M | 63.05M | 54.90M | |
| Selling & Marketing Exp... | 2.23M | 2.26M | 3.90M | 3.90M | 5.67M | 4.71M | 6.46M | 5.97M | 5.97M | 9.40M | 8.88M | 18.04M | 18.55M | 20.94M | 39.27M | 20.79M | 17.38M | 21.22M | 18.87M | |
| Depreciation and Amortiz... | 1.22M | 1.70M | 395.00k | 384.00k | 469.00k | 418.00k | 77.00k | -73,000.00 | -289,000.00 | 444.00k | 324.00k | 390.00k | 504.00k | 543.00k | 2.86M | 3.99M | 4.33M | 3.97M | 2.68M | |
| 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 | 274.00k | 789.00k | |
| Total Operating Expenses | -14,478,000.00 | -11,525,000.00 | 16.78M | 17.76M | 22.28M | 21.87M | 23.38M | 24.92M | 28.85M | 28.45M | 28.24M | 40.74M | 54.74M | 59.62M | 91.63M | 76.93M | 80.30M | 97.99M | 81.35M | |
| Cost and Exponses | -9,993,000.00 | -9,105,000.00 | 21.40M | 22.39M | 27.03M | 27.21M | 31.44M | 31.73M | 36.43M | 33.96M | 33.14M | 45.77M | 61.65M | 67.80M | 100.92M | 86.79M | 89.51M | 107.91M | 91.12M | |
| Operating Income | ||||||||||||||||||||
| Operating Income |
14.36M
+0% |
14.66M
+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% |
-60,164,000.00
-23% |
|
| 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%) | (-1.94%) | |
| Other Income and Exp... | ||||||||||||||||||||
| Interest Income | 755.00k | 1.26M | 763.00k | 1.75M | 124.00k | 93.00k | 68.00k | 0.00 | 56.00k | 210.00k | 93.00k | 64.00k | 25.00k | 27.00k | 75.00k | 4.00k | 912.00k | 44.00k | 1.04M | |
| Interest Expenses | 153.00k | 190.00k | 744.00k | 1.75M | 61.00k | 889.00k | 2.05M | 1.82M | 1.68M | 15.00k | 279.00k | 29.00k | 31.00k | 38.00k | 326.00k | 780.00k | 912.00k | 1.09M | 642.00k | |
| Total Other Income/Exp... | 602.00k | 30.39M | -1,201,000.00 | 735.00k | 63.00k | -796,000.00 | -1,980,000.00 | -2,080,000.00 | -2,071,000.00 | 159.00k | -255,000.00 | 148.00k | -570,000.00 | 164.00k | 52.00k | -3,244,000.00 | 1.42M | -20,000.00 | -1,043,000.00 | |
| 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 | 14.96M | 15.73M | -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 | 30.67M | 32.71M | 982.00k | 0.00 | 124.00k | 93.00k | 68.00k | -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 | 38.41M | 40.62M | 52.57M | 63.86M | 65.45M | 70.27M | 71.83M | 75.54M | 99.65M | 148.41M | 153.17M | 164.97M | 182.02M | 197.25M | 255.47M | 213.54M | 278.05M | 331.20M | 358.50M | |
| Diluted Share Outstanding | 38.41M | 40.62M | 52.57M | 63.86M | 65.45M | 70.27M | 71.83M | 75.54M | 99.65M | 148.41M | 153.17M | 164.97M | 182.02M | 197.25M | 255.47M | 213.54M | 278.05M | 331.20M | 358.50M | |