Strategic
STRINV.COStrategic Investments A/S Price (STRINV.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
339,311,000
(0.5434)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Strategic Investments A/SCurrency: DKK
| YEAR | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
77.30M
+0% |
9.26M
-88% |
0.00
+0% |
0.00
+0% |
0.00
+0% |
54.00k
+0% |
219.00k
+306% |
325.00k
+48% |
1.68M
+416% |
499.00k
-70% |
6.91M
+1,284% |
13.34M
+93% |
46.10M
+246% |
49.07M
+6% |
12.00M
-76% |
-41,824,000.00
-449% |
31.35M
-175% |
5.43M
-83% |
72.29M
+1,231% |
42.45M
-41% |
52.64M
+24% |
|
| Cost of Revenue | ||||||||||||||||||||||
| Cost of Revenue | 120.57M | 19.17M | 944.00k | 236.00k | 0.00 | 51.00k | 208.00k | 309.00k | 1.60M | 475.00k | 0.00 | 0.00 | 0.00 | 631.00k | 844.00k | 866.00k | 864.00k | 2.91M | 2.49M | 3.38M | 4.11M | |
| Gross Profit | ||||||||||||||||||||||
| Gross Profit |
-43,266,000.00
+0% |
-9,910,000.00
-77% |
-944,000.00
-90% |
-236,000.00
-75% |
0.00
+0% |
3.00k
+0% |
11.00k
+267% |
16.00k
+45% |
78.00k
+388% |
24.00k
-69% |
6.91M
+28,675% |
13.34M
+93% |
46.10M
+246% |
48.44M
+5% |
11.16M
-77% |
-42,690,000.00
-483% |
30.48M
-171% |
2.53M
-92% |
69.79M
+2,663% |
39.07M
-44% |
48.53M
+24% |
|
| Gross Profit Ratio | (-0.56%) | (-1.07%) | (0.00%) | (0.00%) | (0.00%) | (0.06%) | (0.05%) | (0.05%) | (0.05%) | (0.05%) | (1.00%) | (1.00%) | (1.00%) | (0.99%) | (0.93%) | (1.02%) | (0.97%) | (0.47%) | (0.97%) | (0.92%) | (0.92%) | |
| Operating Expenses | ||||||||||||||||||||||
| Research and Development | 45.46M | 10.86M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.54 | 0.33 | -0.77 | 1.39 | 0.02 | 4.57 | 1.16 | 0.00 | |
| General and Administrative | 16.27M | 16.03M | 3.69M | 2.44M | 2.78M | 2.91M | 3.04M | 4.59M | 2.77M | 2.74M | 1.11M | 1.89M | 1.86M | 2.81M | 3.08M | 2.93M | 3.24M | 2.46M | 2.86M | 1.90M | 4.69M | |
| Selling, General & Admin... | 26.36M | 20.73M | 3.69M | 2.44M | 2.78M | 2.91M | 3.04M | 4.59M | 2.77M | 2.74M | 1.11M | 1.89M | 1.86M | 2.81M | 3.08M | 2.93M | 3.24M | 2.46M | 2.86M | 1.90M | 4.69M | |
| Selling & Marketing Exp... | 10.09M | 4.71M | 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... | 65.75M | 83.19M | -1,799,000.00 | 436.00k | -30,876,000.00 | -7,410,000.00 | -2,825,000.00 | -5,570,000.00 | -287,000.00 | -205,000.00 | -5,531,000.00 | -10,955,000.00 | -43,688,000.00 | -15,973,000.00 | 16.57M | 107.30M | -7,374,000.00 | 10.34M | -51,718,000.00 | -5,099,000.00 | -41,909,000.00 | |
| Other Expenses | 0.00 | -7,034,000.00 | -665,000.00 | -3,853,000.00 | 0.00 | 0.00 | 0.00 | -5,605,000.00 | 0.00 | 0.00 | 300.00k | 500.00k | 600.00k | 620.00k | 750.00k | 1.07M | 1.60M | 2.73M | 3.22M | 4.18M | 0.00 | |
| Total Operating Expenses | 71.82M | 24.56M | 3.03M | -1,412,000.00 | 2.78M | 2.91M | 3.04M | 4.59M | 2.77M | 2.74M | 1.41M | 2.39M | 2.46M | 3.43M | 3.83M | 4.00M | 4.84M | 5.19M | 6.08M | 6.08M | 9.35M | |
| Cost and Exponses | 192.39M | 43.72M | 3.97M | -1,176,000.00 | 2.78M | 2.96M | 3.25M | 4.90M | 4.37M | 3.21M | 1.41M | 2.39M | 2.46M | 3.43M | 3.83M | 4.00M | 4.84M | 5.19M | 6.08M | 6.08M | 9.35M | |
| Operating Income | ||||||||||||||||||||||
| Operating Income |
-115,087,000.00
+0% |
-160,110,000.00
+39% |
-3,969,000.00
-98% |
1.18M
-130% |
-2,776,000.00
-336% |
-2,908,000.00
+5% |
-3,027,000.00
+4% |
-4,577,000.00
+51% |
-2,687,000.00
-41% |
-2,714,000.00
+1% |
3.61M
-233% |
10.96M
+204% |
43.69M
+299% |
45.66M
+5% |
8.26M
-82% |
-45,825,000.00
-655% |
26.50M
-158% |
247.00k
-99% |
66.21M
+26,705% |
39.75M
-40% |
43.30M
+9% |
|
| Operating Income Ratio | (-1.49%) | (-17.30%) | (0.00%) | (0.00%) | (0.00%) | (-53.85%) | (-13.82%) | (-14.08%) | (-1.60%) | (-5.44%) | (0.52%) | (0.82%) | (0.95%) | (0.93%) | (0.69%) | (1.10%) | (0.85%) | (0.05%) | (0.92%) | (0.94%) | (0.82%) | |
| Other Income and Exp... | ||||||||||||||||||||||
| Interest Income | 2.98M | 1.90M | 886.00k | 207.00k | 223.00k | 10.00k | 7.00k | 7.00k | 5.00k | 0.00 | 261.00k | 1.83M | 1.51M | 1.26M | 2.10M | 866.00k | 2.09M | 2.52M | 2.32M | 4.73M | 492.00k | |
| Interest Expenses | 2.98M | 1.90M | 886.00k | 207.00k | 223.00k | 10.00k | 7.00k | 7.00k | 5.00k | 4.00k | 31.00k | 2.00k | 53.00k | 11.00k | 94.00k | 866.00k | 864.00k | 2.91M | 2.49M | 3.38M | 4.11M | |
| Total Other Income/Exp... | -1,073,000.00 | -60,218,000.00 | -3,629,000.00 | -7,000.00 | -31,099,000.00 | -7,420,000.00 | -2,832,000.00 | -5,577,000.00 | -292,000.00 | -209,000.00 | -31,000.00 | -2,000.00 | -53,000.00 | -11,000.00 | -96,000.00 | -869,000.00 | 0.00 | 0.00 | 0.00 | -3,378,000.00 | 0.00 | |
| EBITDA | ||||||||||||||||||||||
| EBITDA | 0.00 | -58,320,000.00 | -5,768,000.00 | 236.00k | -33,652,000.00 | -10,318,000.00 | -5,852,000.00 | -10,147,000.00 | 0.00 | -3,124,000.00 | -1,000.00 | 0.00 | 0.00 | 2.00k | 8.26M | 0.00 | 26.50M | 247.00k | 14.49M | 39.75M | 1.39M | |
| EBITDA ratio | (-0.64%) | (-8.31%) | (0.00%) | (0.00%) | (0.00%) | (-191.07%) | (-26.72%) | (-31.22%) | (-1.77%) | (-5.85%) | (0.52%) | (0.82%) | (0.95%) | (0.93%) | (0.69%) | (1.10%) | (0.85%) | (0.05%) | (0.92%) | (0.94%) | (0.03%) | |
| Income Before Tax | ||||||||||||||||||||||
| Income Before Tax | -116,160,000.00 | -220,328,000.00 | -7,598,000.00 | 1.17M | -33,875,000.00 | -10,328,000.00 | -5,859,000.00 | -10,154,000.00 | -2,979,000.00 | -2,923,000.00 | 5.50M | 10.95M | 43.64M | 45.65M | 8.17M | -46,694,000.00 | 26.50M | 247.00k | 66.21M | 36.38M | 43.30M | |
| Income Before Tax Ratio | (-1.50%) | (-23.81%) | (0.00%) | (0.00%) | (0.00%) | (-191.26%) | (-26.75%) | (-31.24%) | (-1.78%) | (-5.86%) | (0.80%) | (0.82%) | (0.95%) | (0.93%) | (0.68%) | (1.12%) | (0.85%) | (0.05%) | (0.92%) | (0.86%) | (0.82%) | |
| Income Tax Expense | ||||||||||||||||||||||
| Income Tax Expense | 1.90M | 10.00M | -2,743,000.00 | 200.00k | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -7,000,000.00 | 595.00k | 2.78M | -3,373,000.00 | -12,331,000.00 | -669,000.00 | 2.40M | 582.00k | -413,000.00 | 7.54M | 286.00k | |
| Net Income | ||||||||||||||||||||||
| Net Income | -118,062,000.00
+0% |
-230,328,000.00
+95% |
-4,855,000.00
-98% |
1.17M
-124% |
-33,875,000.00
-2,998% |
-10,328,000.00
-70% |
-5,859,000.00
-43% |
-10,154,000.00
+73% |
-2,979,000.00
-71% |
-2,923,000.00
-2% |
10.58M
-462% |
10.36M
-2% |
40.86M
+294% |
49.02M
+20% |
20.50M
-58% |
-46,025,000.00
-325% |
24.11M
-152% |
-335,000.00
-101% |
66.62M
-19,987% |
33.36M
-50% |
43.01M
+29% |
|
| Net Income Ratio | (-1.53%) | (-24.89%) | (0.00%) | (0.00%) | (0.00%) | (-191.26%) | (-26.75%) | (-31.24%) | (-1.78%) | (-5.86%) | (1.53%) | (0.78%) | (0.89%) | (1.00%) | (1.71%) | (1.10%) | (0.77%) | (-0.06%) | (0.92%) | (0.79%) | (0.82%) | |
| Earning Per Share | ||||||||||||||||||||||
| Basic EPS | -4.79 | -9.34 | -0.20 | 0.04 | -1.14 | -0.35 | -0.20 | -0.32 | -0.09 | -0.08 | 0.11 | 0.04 | 0.15 | 0.17 | 0.07 | -0.14 | 0.07 | 0.00 | 0.20 | 0.10 | 0.13 | |
| Diluted EPS | -4.79 | -9.34 | -0.20 | 0.04 | -1.14 | -0.34 | -0.19 | -0.32 | -0.09 | -0.08 | 0.11 | 0.04 | 0.15 | 0.17 | 0.07 | -0.14 | 0.07 | 0.00 | 0.20 | 0.10 | 0.13 | |
| Share Outstanding | ||||||||||||||||||||||
| Basic Share Outstanding | 24.65M | 24.65M | 24.65M | 29.61M | 29.65M | 29.65M | 29.65M | 31.68M | 34.54M | 34.54M | 99.83M | 277.90M | 277.94M | 285.99M | 297.39M | 328.74M | 337.48M | 337.48M | 337.48M | 337.48M | 339.31M | |
| Diluted Share Outstanding | 24.65M | 24.65M | 24.65M | 29.61M | 29.65M | 30.34M | 30.20M | 31.93M | 34.54M | 34.54M | 99.83M | 277.90M | 277.94M | 285.99M | 297.39M | 337.48M | 337.48M | 337.48M | 337.48M | 337.48M | 339.31M | |