DE:NORCOM
NorCom
- Stock
Last Close
3.50
25/11 08:02
Market Cap
11.90M
Beta: -
Volume Today
10
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Jan '14 | Mar '14 | Jun '14 | Sep '14 | Jan '15 | Mar '15 | Jun '15 | Sep '15 | Jan '16 | Mar '16 | Jun '16 | Jan '17 | Mar '17 | Jun '17 | Jan '18 | Mar '18 | Jun '18 | Jan '19 | Mar '19 | Jun '19 | Dec '19 | Jun '20 | Dec '20 | Jun '21 | Dec '21 | Jun '22 | Dec '22 | Jun '23 | Dec '23 | Jun '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 4.46M - | 4.46M 0% | 4.46M 0% | 2.99M - | 2.99M 0% | 2.99M 0% | 4.91M 64.54% | 5.91M 20.20% | 4.20M 28.90% | 5.43M 29.22% | 4.13M 23.96% | 5.14M 24.46% | 3.70M 28.01% | 5.21M 41.02% | 4.08M 21.71% | 3.90M 4.33% | |||||||||||||||
cost of revenue | 1.04M - | 1.04M 0% | 1.04M 0% | 984.27K 5.26% | 984.27K 0% | 984.27K 0% | 6.33M - | 5.68M 10.17% | 3.96M 30.30% | 5.07M 27.84% | 3.90M 23.03% | 4.93M 26.43% | 3.77M 23.62% | 4.95M 31.53% | 2.40M 51.59% | 2.22M 7.24% | |||||||||||||||
gross profit | -1.41M - | 221.67K 115.67% | 236.73K 6.80% | 360.62K 52.33% | 226.92K 37.07% | 205.81K 9.30% | -68.57K 133.31% | 260.63K 480.12% | 1.68M 546.11% | 1.68M 0.19% | |||||||||||||||||||||
selling and marketing expenses | 107.50K - | 107.50K 0% | 107.50K 0% | 107.50K 0% | 108.50K 0.93% | 108.50K 0% | 108.50K 0% | 108.50K 0% | 74.50K 31.34% | 74.50K 0% | 74.50K 0% | 101K 35.57% | 101K 0% | 101K 0% | 142.50K 41.09% | 142.50K 0% | 142.50K 0% | 140.50K 1.40% | 140.50K 0% | 140.50K 0% | |||||||||||
general and administrative expenses | 40.25K - | 40.25K 0% | 40.25K 0% | 40.25K 0% | 52.25K 29.81% | 52.25K 0% | 52.25K 0% | 52.25K 0% | 57K 9.09% | 57K 0% | 57K 0% | 42.50K 25.44% | 42.50K 0% | 42.50K 0% | 65K 52.94% | 65K 0% | 65K 0% | 64.25K 1.15% | 64.25K 0% | 64.25K 0% | |||||||||||
selling general and administrative expenses | 147.75K - | 147.75K 0% | 147.75K 0% | 147.75K 0% | 160.75K 8.80% | 160.75K 0% | 160.75K 0% | 160.75K 0% | 131.50K 18.20% | 131.50K 0% | 131.50K 0% | 143.50K 9.13% | 143.50K 0% | 143.50K 0% | 207.50K 44.60% | 207.50K 0% | 207.50K 0% | 204.75K 1.33% | 204.75K 0% | 204.75K 0% | 701.31K 242.52% | 392.51K 44.03% | 409.24K 4.26% | 546.31K 33.49% | 483.42K 11.51% | 549.88K 13.75% | 898.67K 63.43% | 402.30K 55.23% | 1.63M 305.40% | 1.56M 4.44% | |
research and development expenses | 2.21M - | 81K - | 174.68K - | 263.45K - | |||||||||||||||||||||||||||
other expenses | -15.50K - | -15.50K 0% | -15.50K 0% | -15.50K 0% | 46.75K 401.61% | 46.75K 0% | 46.75K 0% | 46.75K 0% | 34.75K 25.67% | 34.75K 0% | 34.75K 0% | -27K 177.70% | -27K 0% | -27K 0% | -75K 177.78% | -75K 0% | -75K 0% | -500.91K 567.88% | -500.91K 0% | -500.91K 0% | 1.81M 460.88% | 131.21K 92.74% | 7.88K 93.99% | 4.97K 36.93% | 109.22K 2,097.59% | 41.93K 61.61% | 255.47K 509.29% | 660 99.74% | 377.83K - | ||
cost and expenses | 3.80M - | 3.80M 0% | 3.80M 0% | 3.80M 0% | 5.22M - | 5.95M 13.86% | 4.36M 26.61% | 5.61M 28.49% | 4.27M 23.78% | 5.44M 27.24% | 4.41M 18.92% | 5.35M 21.45% | 4.36M 18.58% | 4.16M 4.56% | |||||||||||||||||
operating expenses | 132.25K - | 132.25K 0% | 132.25K 0% | 132.25K 0% | 207.50K 56.90% | 207.50K 0% | 207.50K 0% | 207.50K 0% | 166.25K 19.88% | 166.25K 0% | 166.25K 0% | 116.50K 29.92% | 116.50K 0% | 116.50K 0% | 132.50K 13.73% | 132.50K 0% | 132.50K 0% | -296.16K 323.52% | -296.16K 0% | -296.16K 0% | -1.11M 273.58% | 261.30K 123.62% | 401.36K 53.60% | 541.34K 34.88% | 374.20K 30.87% | 507.95K 35.74% | 643.20K 26.63% | 401.63K 37.56% | 1.96M 388.42% | 1.94M 1.30% | |
interest expense | 6.39K - | 6.39K 0% | 6.39K 0% | 108.32K - | 50.66K 53.23% | 47.89K 5.47% | 43.40K 9.37% | 38.82K 10.56% | 34.30K 11.64% | 29.93K 12.75% | 23.82K 20.42% | ||||||||||||||||||||
ebitda | 1.20M - | 128.09K 89.32% | 5.60K 95.63% | 49.36K 781.43% | 42.64K 13.61% | -63K 247.75% | -479.39K 660.94% | 135.58K 128.28% | -543.90K 501.17% | 40.29K 107.41% | |||||||||||||||||||||
operating income | -308.25K - | -39.64K 87.14% | -164.63K 315.31% | -180.72K 9.77% | -147.28K 18.50% | -302.14K 105.15% | -711.77K 135.58% | -141K 80.19% | -277.68K 96.94% | -255.43K 8.01% | |||||||||||||||||||||
depreciation and amortization | 17.50K - | 17.50K 0% | 17.50K 0% | 17.50K 0% | 15.25K 12.86% | 15.25K 0% | 15.25K 0% | 15.25K 0% | 13K 14.75% | 13K 0% | 13K 0% | 14K 7.69% | 14K 0% | 14K 0% | 56.75K 305.36% | 56.75K 0% | 56.75K 0% | 465.50K 720.26% | 465.50K 0% | 465.50K 0% | 1.51M 223.97% | 167.73K 88.88% | 170.23K 1.49% | 230.08K 35.16% | 189.92K 17.45% | 239.15K 25.92% | 232.38K 2.83% | 276.58K 19.02% | -266.22K 196.25% | 296.74K 211.47% | |
total other income expenses net | -108.33K - | -3.68K 96.61% | -47.89K 1,202.45% | -43.40K 9.37% | -33.80K 22.13% | -34.30K 1.48% | -29.92K 12.76% | -23.82K 20.40% | -21.67K 9.03% | -19.30K 10.93% | |||||||||||||||||||||
income before tax | 281.79K - | 281.79K 0% | 281.79K 0% | -416.58K - | -43.32K 89.60% | -212.52K 390.62% | -224.12K 5.46% | -181.08K 19.21% | -336.44K 85.80% | -741.69K 120.45% | -164.82K 77.78% | -299.35K 81.62% | -274.73K 8.22% | ||||||||||||||||||
income tax expense | 27 - | 27 0% | 27 0% | 27 0% | 311.25K - | 12.11K 96.11% | -431.89K 3,665.21% | 421.40K - | -5 100.00% | 283.08K 5,661,620% | -4 100.00% | -1.03K - | |||||||||||||||||||
net income | 107.04K - | 107.04K 0% | 107.04K 0% | 107.04K 0% | 274.90K 156.82% | 274.90K 0% | 274.90K 0% | 274.90K 0% | 400.53K 45.70% | 400.53K 0% | 400.53K 0% | 489.36K 22.18% | 489.36K 0% | 489.36K 0% | 164.93K 66.30% | 164.93K 0% | 164.93K 0% | -95.77K 158.06% | -95.77K 0% | -95.77K 0% | -727.82K 660.00% | -55.43K 92.38% | 219.37K 495.75% | -224.12K 202.17% | -602.48K 168.81% | -336.44K 44.16% | -1.02M 204.59% | -164.82K 83.92% | -298.33K 81.01% | -274.73K 7.91% | |
weighted average shs out | 2.00M - | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.00M 0.15% | 2.00M 0% | 2.00M 0% | 2.00M 0.07% | 2.00M 0.00% | 2.00M 0.10% | 2.00M 0.01% | 2.00M 0.04% | 2.00M 0.04% | 2.00M 0.04% | 2.00M 0% | 2.12M 5.74% | 2.06M 2.71% | |
weighted average shs out dil | 2.00M - | 2.00M 0% | 2.00M 0% | 2.00M 0% | 2.02M 1.03% | 2.02M 0% | 2.02M 0% | 2.02M 0% | 2.13M 5.39% | 2.13M 0% | 2.13M 0% | 2.13M 0% | 2.13M 0% | 2.13M 0% | 2.13M 0% | 2.13M 0% | 2.13M 0% | 2.13M 0.05% | 2.13M 0% | 2.13M 0% | 2.00M 6.05% | 2.00M 0.07% | 2.04M 2.05% | 2.00M 1.97% | 2.00M 0.04% | 2.00M 0.04% | 2.00M 0.04% | 2.00M 0% | 2.12M 5.73% | 2.06M 2.71% | |
eps | 0.05 - | 0.05 0% | 0.05 0% | 0.05 0% | 0.14 161.19% | 0.14 0% | 0.14 0% | 0.14 0% | 0.20 42.86% | 0.20 0% | 0.20 0% | 0.25 25.00% | 0.25 0% | 0.25 0% | 0.08 66.96% | 0.08 0% | 0.08 0% | -0.05 157.99% | -0.05 0% | -0.05 0% | -0.36 651.57% | -0.03 92.31% | 0.11 497.11% | -0.11 200% | -0.30 172.73% | -0.17 43.33% | -0.51 200.00% | -0.08 83.86% | -0.14 70.11% | -0.13 7.14% | |
epsdiluted | 0.05 - | 0.05 0% | 0.05 0% | 0.05 0% | 0.14 161.19% | 0.14 0% | 0.14 0% | 0.14 0% | 0.19 35.71% | 0.19 0% | 0.19 0% | 0.23 21.05% | 0.23 0% | 0.23 0% | 0.08 66.26% | 0.08 0% | 0.08 0% | -0.04 157.99% | -0.04 0% | -0.04 0% | -0.36 700% | -0.03 92.31% | 0.11 497.11% | -0.11 200% | -0.30 172.73% | -0.17 43.33% | -0.51 200.00% | -0.08 83.86% | -0.14 70.11% | -0.13 7.14% |
All numbers in EUR (except ratios and percentages)