VIRO.CO CPH
ViroGates A/S
1W: -7.9%
1M: -14.7%
3M: -8.8%
YTD: -20.9%
1Y: -5.3%
3Y: -55.7%
5Y: -95.7%
kr 9.30 ($1.39)
+1.30 (+16.25%)
Weekly Expected Move ±14.4%
kr 7
kr 8
kr 9
kr 11
kr 12
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$5M
+8.4% ▲
5Y CAGR: -0.2%
Gross Profit
$3M
+17.9% ▲
5Y CAGR: -6.3%
Operating Income
-$14M
+16.3% ▲
Net Income
-$10M
+27.5% ▲
EPS (Diluted)
$-1.32
+38.6% ▲
EBITDA
-$14M
+3.1% ▲
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $8M | $15M | $7M | $5M | $5M |
| YoY Growth | +43.0% | +98.5% | -54.0% | -29.9% | +8.4% |
| Cost of Revenue | $2M | $3M | $1M | $2M | $2M |
| Gross Profit | $6M | $13M | $6M | $3M | $3M |
| Gross Margin | 75.6% | 83.3% | 83.1% | 52.4% | 57.0% |
| R&D Expenses | $6M | $11M | $6M | $7M | $0 |
| SG&A Expenses | $19M | $13M | $12M | $12M | $9M |
| Operating Expenses | $25M | $24M | $18M | $19M | $17M |
| Operating Income | -$19M | -$11M | -$13M | -$17M | -$14M |
| Operating Margin | -245.4% | -71.4% | -179.8% | -343.2% | -265.1% |
| Interest Expense | $194K | $112K | $569K | $658K | $803K |
| Income Before Tax | -$19M | -$11M | -$13M | -$15M | -$11M |
| Tax Expense | -$1M | -$1M | -$994K | -$835K | -$832K |
| Net Income | -$18M | -$10M | -$12M | -$14M | -$10M |
| Net Margin | -230.7% | -63.5% | -173.1% | -292.9% | -195.9% |
| EPS (Diluted) | $-4.32 | $-2.29 | $-3.49 | $-2.15 | $-1.32 |
| EBITDA | -$19M | -$11M | -$12M | -$15M | -$14M |
| Shares Outstanding | 4M | 4M | 3M | 7M | 8M |