NKT
NKT.CONKT A/S Price (NKT.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
53,720,000
(7.018)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
NKT A/SCurrency: DKK
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
792,865,912.00
+0% |
782,064,557.00
-1% |
1,038,352,808.00
+33% |
1,171,925,820.00
+13% |
1,450,185,351.00
+24% |
1,813,880,717.00
+25% |
1,856,884,459.00
+2% |
1,570,668,702.00
-15% |
1,938,345,271.00
+23% |
2,101,199,862.00
+8% |
2,044,192,828.00
-3% |
2,119,039,912.00
+4% |
2,129,914,575.00
+1% |
2,223,600,000.00
+4% |
1,046,100,000.00
-53% |
1,479,300,000.00
+41% |
1,501,600,000.00
+2% |
1,342,400,000.00
-11% |
1,470,200,000.00
+10% |
1,906,700,000.00
+30% |
2,079,000,000.00
+9% |
2,567,200,000.00
+23% |
3,252,000,000.00
+27% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 391,653,086.00 | 389,031,323.00 | 551,625,769.00 | 636,368,537.00 | 846,672,246.00 | 1,123,531,237.00 | 1,150,442,485.00 | 926,827,984.00 | 1,231,379,267.00 | 1,345,081,940.00 | 1,245,967,097.00 | 1,285,977,836.00 | 1,262,201,934.00 | 1,287,100,000.00 | 684,200,000.00 | 920,700,000.00 | 975,400,000.00 | 868,200,000.00 | 928,300,000.00 | 1,228,600,000.00 | 1,409,500,000.00 | 1,746,700,000.00 | 2,215,000,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
401,212,826.00
+0% |
393,033,234.00
-2% |
486,727,039.00
+24% |
535,557,283.00
+10% |
603,513,105.00
+13% |
690,349,480.00
+14% |
706,441,974.00
+2% |
643,840,718.00
-9% |
706,966,004.00
+10% |
756,117,922.00
+7% |
798,225,731.00
+6% |
833,062,076.00
+4% |
867,712,641.00
+4% |
936,500,000.00
+8% |
361,900,000.00
-61% |
558,600,000.00
+54% |
526,200,000.00
-6% |
474,200,000.00
-10% |
541,900,000.00
+14% |
678,100,000.00
+25% |
669,500,000.00
-1% |
820,500,000.00
+23% |
1,037,000,000.00
+26% |
|
| Gross Profit Ratio | (0.51%) | (0.50%) | (0.47%) | (0.46%) | (0.42%) | (0.38%) | (0.38%) | (0.41%) | (0.36%) | (0.36%) | (0.39%) | (0.39%) | (0.41%) | (0.42%) | (0.35%) | (0.38%) | (0.35%) | (0.35%) | (0.37%) | (0.36%) | (0.32%) | (0.32%) | (0.32%) | |
| Operating Expenses | ||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 33,470,969.00 | 39,054,818.00 | 39,811,375.00 | 39,014,388.00 | 0.00 | 0.00 | 0.00 | 0.00 | 28,736,274.00 | 32,360,856.00 | 25,600,000.00 | 12,400,000.00 | 14,000,000.00 | 17,300,000.00 | 21,300,000.00 | 27,400,000.00 | 25,100,000.00 | 24,000,000.00 | 17,600,000.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 3,064,811.00 | 2,491,150.00 | 2,896,347.00 | 2,883,497.00 | 0.00 | 0.00 | 1,294,353,927.00 | 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 | |
| Selling, General & Admin... | 0.00 | 0.00 | 3,064,811.00 | 2,491,150.00 | 2,896,347.00 | 2,883,497.00 | 0.00 | 0.00 | 1,294,353,927.00 | 0.00 | 386,733,423.00 | 402,821,611.00 | 429,700,000.00 | 187,700,000.00 | 180,800,000.00 | 247,400,000.00 | 277,800,000.00 | 266,300,000.00 | 299,600,000.00 | 311,500,000.00 | 302,500,000.00 | 339,300,000.00 | 0.00 | |
| 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 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 146,842,978.00 | 39,535,649.00 | 33,833,907.00 | 30,496,509.00 | 27,434,851.00 | 40,315,315.00 | 53,648,551.00 | 49,375,277.00 | 56,268,093.00 | 75,194,345.00 | 71,860,552.00 | 79,685,830.00 | 74,665,769.00 | 113,900,000.00 | 41,600,000.00 | 79,600,000.00 | 87,300,000.00 | 100,700,000.00 | 97,300,000.00 | 94,500,000.00 | 85,400,000.00 | 89,500,000.00 | 102,000,000.00 | |
| Other Expenses | 520,305,632.00 | 368,780,046.00 | 421,317,506.00 | 440,920,331.00 | 479,546,729.00 | 532,213,124.00 | 627,399,327.00 | 607,864,229.00 | 642,623,204.00 | 720,136,674.00 | 452,860,860.00 | 466,802,140.00 | 482,568,316.00 | 560,200,000.00 | 204,400,000.00 | 321,500,000.00 | 353,200,000.00 | 356,300,000.00 | 384,900,000.00 | 431,400,000.00 | 373,700,000.00 | 0.00 | 1,037,000,000.00 | |
| Total Operating Expenses | 520,305,632.00 | 368,780,046.00 | 457,853,287.00 | 482,466,301.00 | 522,254,452.00 | 574,111,010.00 | 627,399,327.00 | 607,864,229.00 | 1,936,977,132.00 | 720,136,674.00 | 452,860,860.00 | 466,802,140.00 | 482,568,316.00 | 560,200,000.00 | 204,400,000.00 | 321,500,000.00 | 353,200,000.00 | 356,300,000.00 | 384,900,000.00 | 431,400,000.00 | 373,700,000.00 | 353,800,000.00 | 1,037,000,000.00 | |
| Cost and Exponses | 911,958,719.00 | 757,811,370.00 | 1,009,479,057.00 | 1,118,834,838.00 | 1,368,926,699.00 | 1,697,642,248.00 | 1,777,841,812.00 | 1,534,692,214.00 | 3,168,356,399.00 | 2,065,218,614.00 | 1,698,827,957.00 | 1,752,779,977.00 | 1,744,770,250.00 | 1,847,300,000.00 | 888,600,000.00 | 1,242,200,000.00 | 1,328,600,000.00 | 1,224,500,000.00 | 1,313,200,000.00 | 1,660,000,000.00 | 1,783,200,000.00 | 2,100,500,000.00 | 3,252,000,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
-119,092,806.41
+0% |
24,253,186.00
-120% |
13,442.00
-100% |
57,336,652.00
+426,449% |
92,401,546.00
+61% |
135,202,492.00
+46% |
130,341,135.00
-4% |
35,976,488.00
-72% |
99,136,466.00
+176% |
109,290,348.00
+10% |
68,175,052.00
-38% |
61,067,896.00
-10% |
81,634,216.00
+34% |
50,700,000.00
-38% |
9,400,000.00
-81% |
20,200,000.00
+115% |
-37,000,000.00
-283% |
-80,500,000.00
+118% |
-50,400,000.00
-37% |
21,400,000.00
-142% |
68,700,000.00
+221% |
498,100,000.00
+625% |
0.00
+0% |
|
| Operating Income Ratio | (-0.15%) | (0.03%) | (0.00%) | (0.05%) | (0.06%) | (0.07%) | (0.07%) | (0.02%) | (0.05%) | (0.05%) | (0.03%) | (0.03%) | (0.04%) | (0.02%) | (0.01%) | (0.01%) | (-0.02%) | (-0.06%) | (-0.03%) | (0.01%) | (0.03%) | (0.19%) | (0.00%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 9,842,491.00 | 9,199,021.00 | 3,696,592.00 | 2,946,522.00 | 4,773,610.00 | 3,969,838.00 | 20,425,393.00 | 18,129,354.00 | 34,793,667.00 | 49,379,954.00 | 8,067,894.00 | 2,439,498.00 | 2,094,562.00 | 4,000,000.00 | 13,900,000.00 | 3,400,000.00 | 800,000.00 | 1,300,000.00 | 600,000.00 | 400,000.00 | 2,200,000.00 | 11,000,000.00 | 41,000,000.00 | |
| Interest Expenses | 12,225,693.00 | 9,776,477.00 | 6,546,330.00 | 6,616,282.00 | 10,391,989.00 | 21,123,293.00 | 50,788,190.00 | 34,874,481.00 | 52,820,917.00 | 87,111,787.00 | 33,290,117.00 | 19,730,452.00 | 14,178,574.00 | 11,900,000.00 | 10,600,000.00 | 17,200,000.00 | 9,500,000.00 | 12,800,000.00 | 15,900,000.00 | 11,700,000.00 | 8,200,000.00 | 9,500,000.00 | 8,000,000.00 | |
| Total Other Income/Exp... | -7,432,360.56 | -9,763,049.00 | -7,648,587.00 | 8,946,714.00 | 21,843,291.00 | -2,709,146.00 | 510,299.00 | 3,131,312.00 | -52,820,918.00 | -108,468,920.00 | -18,540,088.00 | -319,587,763.00 | -26,934,216.00 | -150,800,000.00 | -165,500,000.00 | -235,400,000.00 | -218,500,000.00 | -213,200,000.00 | -64,600,000.00 | -263,600,000.00 | -271,100,000.00 | -349,300,000.00 | 274,000,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 27,750,172.00 | 63,788,835.00 | 61,605,402.00 | 99,150,487.00 | 119,836,398.00 | 175,517,807.00 | 132,691,197.00 | 123,357,559.00 | 155,404,559.00 | 111,902,759.00 | 142,246,905.00 | 146,088,454.00 | 143,600,000.00 | 62,600,000.00 | 44,200,000.00 | 98,500,000.00 | 51,300,000.00 | 18,200,000.00 | 48,600,000.00 | 121,100,000.00 | 171,900,000.00 | 247,800,000.00 | 384,000,000.00 | |
| EBITDA ratio | (0.03%) | (0.08%) | (0.03%) | (0.07%) | (0.08%) | (0.10%) | (0.10%) | (0.05%) | (0.08%) | (0.09%) | (0.07%) | (0.07%) | (0.07%) | (0.07%) | (0.05%) | (0.07%) | (0.03%) | (0.02%) | (0.03%) | (0.07%) | (0.07%) | (0.10%) | (0.12%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | -126,525,166.97 | 14,490,137.00 | 21,225,164.00 | 62,037,695.00 | 103,101,943.00 | 132,493,346.00 | 79,552,945.00 | 39,107,800.00 | 46,315,548.00 | 22,178,561.00 | 37,096,234.00 | 46,672,171.00 | 54,539,175.00 | 28,100,000.00 | -8,000,000.00 | 2,600,000.00 | -45,500,000.00 | -95,300,000.00 | -64,600,000.00 | 4,400,000.00 | 78,300,000.00 | 148,800,000.00 | 274,000,000.00 | |
| Income Before Tax Ratio | (-0.16%) | (0.02%) | (0.02%) | (0.05%) | (0.07%) | (0.07%) | (0.04%) | (0.02%) | (0.02%) | (0.01%) | (0.02%) | (0.02%) | (0.03%) | (0.01%) | (-0.01%) | (0.00%) | (-0.03%) | (-0.07%) | (-0.04%) | (0.00%) | (0.04%) | (0.06%) | (0.08%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | -11,229,327.37 | 4,149,631.00 | -8,199,715.37 | 13,875,443.00 | 22,205,334.00 | 22,518,101.00 | 25,259,805.00 | 7,136,165.00 | 10,126,915.00 | 5,090,161.00 | 10,895,678.00 | 12,787,263.00 | 16,931,043.00 | 26,900,000.00 | 9,500,000.00 | 6,000,000.00 | 800,000.00 | -19,300,000.00 | 9,900,000.00 | 300,000.00 | 23,200,000.00 | 30,100,000.00 | 38,000,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | -115,295,839.60
+0% |
10,340,506.00
-109% |
24,948,642.00
+141% |
47,720,274.00
+91% |
78,094,123.00
+64% |
107,909,855.00
+38% |
54,293,139.00
-50% |
31,971,634.00
-41% |
36,188,632.00
+13% |
17,088,399.00
-53% |
26,200,555.00
+53% |
33,817,888.00
+29% |
37,554,424.00
+11% |
1,000,000.00
-97% |
-17,500,000.00
-1,850% |
-3,400,000.00
-81% |
-46,300,000.00
+1,262% |
-76,000,000.00
+64% |
-74,500,000.00
-2% |
4,100,000.00
-106% |
62,400,000.00
+1,422% |
124,300,000.00
+99% |
337,000,000.00
+171% |
|
| Net Income Ratio | (-0.15%) | (0.01%) | (0.02%) | (0.04%) | (0.05%) | (0.06%) | (0.03%) | (0.02%) | (0.02%) | (0.01%) | (0.01%) | (0.02%) | (0.02%) | (0.00%) | (-0.02%) | (0.00%) | (-0.03%) | (-0.06%) | (-0.05%) | (0.00%) | (0.03%) | (0.05%) | (0.10%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | -4.07 | 0.41 | 0.90 | 1.74 | 2.95 | 4.05 | 2.02 | 1.21 | 1.34 | 0.63 | 0.97 | 1.25 | 1.41 | -1.50 | -0.64 | -0.11 | -1.51 | -2.57 | -2.22 | 0.09 | 1.30 | 1.82 | 2.37 | |
| Diluted EPS | -4.07 | 0.41 | 0.89 | 1.71 | 2.92 | 4.03 | 2.02 | 1.20 | 1.33 | 0.63 | 0.97 | 1.25 | 1.41 | -1.50 | -0.64 | -0.11 | -1.51 | -2.57 | -2.22 | 0.09 | 1.20 | 2.15 | 6.07 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 28,317,700.00 | 28,317,700.00 | 27,751,346.00 | 27,438,435.00 | 26,522,357.00 | 26,647,511.00 | 26,755,127.00 | 26,778,014.00 | 26,794,877.00 | 26,800,498.00 | 26,928,268.00 | 26,960,588.00 | 26,831,021.00 | 27,308,457.00 | 27,411,534.00 | 30,672,280.00 | 30,726,255.00 | 29,556,254.00 | 33,595,801.00 | 46,931,211.00 | 42,272,727.00 | 59,190,476.00 | 137,692,307.00 | |
| Diluted Share Outstanding | 28,317,700.00 | 28,317,700.00 | 27,855,542.00 | 27,696,871.00 | 26,726,470.00 | 26,766,172.00 | 26,755,127.00 | 26,890,490.00 | 26,904,976.00 | 26,849,464.00 | 26,939,864.00 | 26,960,588.00 | 26,831,021.00 | 27,308,457.00 | 27,411,534.00 | 30,672,280.00 | 30,726,255.00 | 29,556,254.00 | 33,595,805.00 | 46,931,217.00 | 43,094,255.00 | 50,197,149.00 | 53,720,000.00 | |