ChemoMetec
CHEMM.COChemoMetec A/S Price (CHEMM.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
17,402,479
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
ChemoMetec A/SCurrency: DKK
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
8,652,000.00
+0% |
11,446,000.00
+32% |
14,604,000.00
+28% |
22,310,000.00
+53% |
44,823,000.00
+101% |
32,052,000.00
-28% |
32,608,000.00
+2% |
37,231,000.00
+14% |
39,201,000.00
+5% |
41,396,000.00
+6% |
45,229,000.00
+9% |
61,239,000.00
+35% |
85,232,000.00
+39% |
90,329,000.00
+6% |
112,687,000.00
+25% |
175,513,000.00
+56% |
214,101,000.00
+22% |
281,127,000.00
+31% |
428,391,000.00
+52% |
444,401,000.00
+4% |
407,870,000.00
-8% |
|
| Cost of Revenue | ||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 1,470,000.00 | 3,750,000.00 | 3,509,000.00 | 3,089,000.00 | 7,552,000.00 | 3,242,000.00 | 4,238,000.00 | 4,431,000.00 | 4,588,000.00 | 9,013,000.00 | 12,932,000.00 | 10,132,000.00 | 13,212,000.00 | 16,891,000.00 | 20,182,000.00 | 27,783,000.00 | 44,138,000.00 | 49,011,000.00 | 40,275,000.00 | |
| Gross Profit | ||||||||||||||||||||||
| Gross Profit |
8,652,000.00
+0% |
11,446,000.00
+32% |
13,134,000.00
+15% |
18,560,000.00
+41% |
41,314,000.00
+123% |
28,963,000.00
-30% |
25,056,000.00
-13% |
33,989,000.00
+36% |
34,963,000.00
+3% |
36,965,000.00
+6% |
40,641,000.00
+10% |
52,226,000.00
+29% |
72,300,000.00
+38% |
80,197,000.00
+11% |
99,475,000.00
+24% |
158,622,000.00
+59% |
193,919,000.00
+22% |
253,344,000.00
+31% |
384,253,000.00
+52% |
395,390,000.00
+3% |
367,595,000.00
-7% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (0.90%) | (0.83%) | (0.92%) | (0.90%) | (0.77%) | (0.91%) | (0.89%) | (0.89%) | (0.90%) | (0.85%) | (0.85%) | (0.89%) | (0.88%) | (0.90%) | (0.91%) | (0.90%) | (0.90%) | (0.89%) | (0.90%) | |
| Operating Expenses | ||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7,723,000.00 | 7,956,000.00 | 9,214,000.00 | 4,500,000.00 | 3,800,000.00 | 3,685,000.00 | 5,686,000.00 | 6,476,000.00 | 6,493,000.00 | 6,330,000.00 | 6,460,000.00 | 8,393,000.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 5,936,000.00 | 10,196,000.00 | 9,069,000.00 | 9,473,000.00 | 8,360,000.00 | 8,889,000.00 | 9,499,000.00 | 11,217,000.00 | 13,366,000.00 | 16,493,000.00 | 20,154,000.00 | 20,251,000.00 | 24,095,000.00 | 25,728,000.00 | 23,441,000.00 | 41,301,000.00 | 0.00 | 0.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 5,936,000.00 | 10,196,000.00 | 9,069,000.00 | 9,473,000.00 | 8,360,000.00 | 8,889,000.00 | 9,499,000.00 | 11,217,000.00 | 13,366,000.00 | 16,493,000.00 | 20,154,000.00 | 20,251,000.00 | 24,095,000.00 | 25,728,000.00 | 23,441,000.00 | 41,301,000.00 | 144,360,000.00 | 181,420,000.00 | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 1,325,000.00 | 956,000.00 | 1,128,000.00 | 728,000.00 | 1,347,000.00 | 2,365,000.00 | 6,392,000.00 | 7,278,000.00 | 20,446,000.00 | 5,935,000.00 | 5,747,000.00 | 6,849,000.00 | 6,541,000.00 | 5,676,000.00 | 5,788,000.00 | 7,076,000.00 | 10,457,000.00 | 12,983,000.00 | 13,798,000.00 | 13,930,000.00 | 17,211,000.00 | |
| Other Expenses | 17,154,000.00 | 11,642,000.00 | 12,383,000.00 | 11,193,000.00 | 16,353,000.00 | 17,834,000.00 | 22,521,000.00 | 24,856,000.00 | 37,568,000.00 | 26,005,000.00 | 27,778,000.00 | 33,032,000.00 | 39,720,000.00 | 49,854,000.00 | 54,940,000.00 | 80,501,000.00 | 91,014,000.00 | 113,049,000.00 | 140,187,000.00 | 0.00 | 0.00 | |
| Total Operating Expenses | 17,154,000.00 | 11,642,000.00 | 12,383,000.00 | 17,129,000.00 | 26,549,000.00 | 26,903,000.00 | 31,994,000.00 | 33,216,000.00 | 46,457,000.00 | 35,504,000.00 | 38,995,000.00 | 46,398,000.00 | 56,213,000.00 | 70,008,000.00 | 75,191,000.00 | 104,596,000.00 | 116,742,000.00 | 136,490,000.00 | 181,488,000.00 | 164,750,000.00 | 188,813,000.00 | |
| Cost and Exponses | 17,154,000.00 | 11,642,000.00 | 13,853,000.00 | 20,879,000.00 | 30,058,000.00 | 29,992,000.00 | 39,546,000.00 | 36,458,000.00 | 50,695,000.00 | 39,935,000.00 | 43,583,000.00 | 55,411,000.00 | 69,145,000.00 | 80,140,000.00 | 88,403,000.00 | 121,487,000.00 | 136,924,000.00 | 164,273,000.00 | 225,626,000.00 | 213,761,000.00 | 229,088,000.00 | |
| Operating Income | ||||||||||||||||||||||
| Operating Income |
-8,502,000.00
+0% |
-193,000.00
-98% |
751,000.00
-489% |
1,431,000.00
+91% |
14,765,000.00
+932% |
2,060,000.00
-86% |
-1,260,000.00
-161% |
773,000.00
-161% |
-11,494,000.00
-1,587% |
1,461,000.00
-113% |
1,272,000.00
-13% |
5,828,000.00
+358% |
15,897,000.00
+173% |
10,419,000.00
-34% |
24,284,000.00
+133% |
54,079,000.00
+123% |
77,470,000.00
+43% |
116,023,000.00
+50% |
202,854,000.00
+75% |
230,561,000.00
+14% |
178,782,000.00
-22% |
|
| Operating Income Ratio | (-0.98%) | (-0.02%) | (0.05%) | (0.06%) | (0.33%) | (0.06%) | (-0.04%) | (0.02%) | (-0.29%) | (0.04%) | (0.03%) | (0.10%) | (0.19%) | (0.12%) | (0.22%) | (0.31%) | (0.36%) | (0.41%) | (0.47%) | (0.52%) | (0.44%) | |
| Other Income and Exp... | ||||||||||||||||||||||
| Interest Income | 18,000.00 | 3,000.00 | 2,000.00 | 0.00 | 605,000.00 | 633,000.00 | 300,000.00 | -305,000.00 | 87,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 12,000.00 | 36,000.00 | 23,000.00 | 47,000.00 | 88,000.00 | 9,000.00 | 2,457,000.00 | 8,074,999.00 | |
| Interest Expenses | 776,000.00 | 1,081,000.00 | 1,079,000.00 | 0.00 | 224,000.00 | 550,000.00 | 289,000.00 | 239,000.00 | 349,000.00 | 174,000.00 | 122,000.00 | 434,000.00 | 1,205,000.00 | 1,067,000.00 | 887,000.00 | 716,000.00 | 1,189,000.00 | 918,000.00 | 1,517,000.00 | 1,088,000.00 | 182,999.00 | |
| Total Other Income/Exp... | -758,000.00 | -1,078,000.00 | -1,077,000.00 | -294,000.00 | 224,000.00 | 550,000.00 | 11,000.00 | -544,000.00 | 349,000.00 | -405,000.00 | -496,000.00 | 844,000.00 | -2,125,000.00 | -1,767,000.00 | -982,000.00 | -368,000.00 | -1,547,000.00 | -3,290,000.00 | -13,342,000.00 | -14,210,000.00 | -2,196,000.00 | |
| EBITDA | ||||||||||||||||||||||
| EBITDA | -7,177,000.00 | 1,063,000.00 | 1,879,000.00 | 2,159,000.00 | 16,112,000.00 | 5,058,000.00 | 4,832,000.00 | 8,051,000.00 | 9,503,000.00 | 7,396,000.00 | 7,019,000.00 | 12,677,000.00 | 21,518,000.00 | 15,395,000.00 | 29,977,000.00 | 61,155,000.00 | 91,927,000.00 | 129,006,000.00 | 218,535,000.00 | 245,383,000.00 | 193,977,000.00 | |
| EBITDA ratio | (-0.83%) | (0.07%) | (0.13%) | (0.10%) | (0.36%) | (0.14%) | (0.16%) | (0.22%) | (0.23%) | (0.18%) | (0.16%) | (0.21%) | (0.25%) | (0.17%) | (0.27%) | (0.37%) | (0.43%) | (0.48%) | (0.52%) | (0.57%) | (0.48%) | |
| Income Before Tax | ||||||||||||||||||||||
| Income Before Tax | -9,260,000.00 | -1,274,000.00 | -326,000.00 | 1,137,000.00 | 14,989,000.00 | 2,610,000.00 | -1,549,000.00 | 229,000.00 | -11,145,000.00 | 1,056,000.00 | 1,150,000.00 | 6,672,000.00 | 13,772,000.00 | 8,652,000.00 | 23,302,000.00 | 53,711,000.00 | 75,923,000.00 | 112,733,000.00 | 203,220,000.00 | 230,360,000.00 | 176,586,000.00 | |
| Income Before Tax Ratio | (-1.07%) | (-0.11%) | (-0.02%) | (0.05%) | (0.33%) | (0.08%) | (-0.05%) | (0.01%) | (-0.28%) | (0.03%) | (0.03%) | (0.11%) | (0.16%) | (0.10%) | (0.21%) | (0.31%) | (0.35%) | (0.40%) | (0.47%) | (0.52%) | (0.43%) | |
| Income Tax Expense | ||||||||||||||||||||||
| Income Tax Expense | 758,000.00 | 1,081,000.00 | -4,420,000.00 | 294,000.00 | 1,759,000.00 | -1,988,000.00 | 2,138,000.00 | 121,000.00 | -1,277,000.00 | 710,000.00 | 122,000.00 | -1,276,000.00 | 3,289,000.00 | 1,166,000.00 | 5,087,000.00 | 11,866,000.00 | 16,760,000.00 | 24,379,000.00 | 43,751,000.00 | 51,693,000.00 | 40,302,000.00 | |
| Net Income | ||||||||||||||||||||||
| Net Income | -10,018,000.00
+0% |
-2,355,000.00
-76% |
4,094,000.00
-274% |
843,000.00
-79% |
13,230,000.00
+1,469% |
4,598,000.00
-65% |
-3,687,000.00
-180% |
108,000.00
-103% |
-9,868,000.00
-9,237% |
346,000.00
-104% |
1,150,000.00
+232% |
7,948,000.00
+591% |
10,483,000.00
+32% |
7,486,000.00
-29% |
18,215,000.00
+143% |
41,845,000.00
+130% |
59,163,000.00
+41% |
88,354,000.00
+49% |
159,469,000.00
+80% |
178,667,000.00
+12% |
136,284,000.00
-24% |
|
| Net Income Ratio | (-1.16%) | (-0.21%) | (0.28%) | (0.04%) | (0.30%) | (0.14%) | (-0.11%) | (0.00%) | (-0.25%) | (0.01%) | (0.03%) | (0.13%) | (0.12%) | (0.08%) | (0.16%) | (0.24%) | (0.28%) | (0.31%) | (0.37%) | (0.40%) | (0.33%) | |
| Earning Per Share | ||||||||||||||||||||||
| Basic EPS | -788.32 | -185.32 | 254.60 | 0.05 | 0.80 | 0.26 | -0.21 | 0.01 | -0.57 | 0.02 | 0.07 | 0.51 | 0.67 | 0.48 | 1.17 | 2.69 | 3.51 | 5.08 | 9.16 | 10.27 | 7.83 | |
| Diluted EPS | -788.32 | -185.32 | 254.60 | 0.05 | 0.80 | 0.26 | -0.21 | 0.01 | -0.57 | 0.02 | 0.07 | 0.51 | 0.67 | 0.48 | 1.17 | 2.69 | 3.51 | 5.08 | 9.16 | 10.27 | 7.83 | |
| Share Outstanding | ||||||||||||||||||||||
| Basic Share Outstanding | 12,708.00 | 12,708.00 | 16,080.00 | 17,402,479.00 | 16,537,500.00 | 17,684,615.00 | 17,369,979.00 | 17,369,979.00 | 17,369,979.00 | 17,369,979.00 | 17,369,979.00 | 15,669,979.00 | 15,669,979.00 | 15,669,979.00 | 15,516,729.00 | 15,558,479.00 | 16,857,630.00 | 17,402,479.00 | 17,402,479.00 | 17,402,479.00 | 17,402,479.00 | |
| Diluted Share Outstanding | 12,708.00 | 12,708.00 | 16,080.00 | 17,402,479.00 | 16,537,500.00 | 17,684,615.00 | 17,369,979.00 | 17,369,979.00 | 17,369,979.00 | 17,369,979.00 | 17,369,979.00 | 15,669,979.00 | 15,669,979.00 | 15,669,979.00 | 15,516,729.00 | 15,558,479.00 | 16,857,630.00 | 17,402,479.00 | 17,402,479.00 | 17,402,479.00 | 17,402,479.00 | |