A
Agillic A/S
CSE:AGILC
Agillic A/S
CSE:AGILC
Price:
6.9
DKK
Market Closed
Market Cap:
kr76.9m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
A
|
Agillic A/S
CSE:AGILC
|
DK |
|
B
|
Bed Bath & Beyond Inc
LSE:0HMI
|
US |
|
E
|
Envela Corp
XBER:DGS
|
US |
|
S
|
SAL Saudi Logistics Services Company SJSC
SAU:4263
|
SA |
|
S
|
Solaer Renewable Energies Ltd
TASE:SOLR
|
IL |
|
Chengdu Olymvax Biopharmaceuticals Inc
SSE:688319
|
CN |
|
Federated Hermes Inc
NYSE:FHI
|
US |
|
N
|
Nature Wood Group Ltd
NASDAQ:NWGL
|
MO |
|
G
|
Garden Stage Ltd
NASDAQ:GSIW
|
HK |
|
B
|
Bingo Software Co Ltd
SSE:688227
|
CN |
|
O
|
Odonate Therapeutics Inc
OTC:ODTC
|
US |
Income Statement
Earnings Waterfall
Agillic A/S
Agillic A/S
Income Statement
Agillic A/S
Agillic A/S
Currency: DKK
| Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
1
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
3
|
0
|
4
|
0
|
3
|
0
|
0
|
|
| Revenue |
26
N/A
|
31
+20%
|
34
+10%
|
37
+8%
|
39
+6%
|
47
+21%
|
54
+14%
|
53
-1%
|
51
-5%
|
50
-1%
|
53
+6%
|
56
+7%
|
67
+19%
|
70
+5%
|
65
-8%
|
62
-5%
|
60
-2%
|
61
+2%
|
58
-4%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(15)
|
(16)
|
(12)
|
(15)
|
(38)
|
(29)
|
(40)
|
(32)
|
(28)
|
(20)
|
(23)
|
(27)
|
(34)
|
(33)
|
(12)
|
(11)
|
(11)
|
(12)
|
(10)
|
|
| Gross Profit |
11
N/A
|
15
+39%
|
22
+44%
|
22
+1%
|
1
-93%
|
18
+1 165%
|
14
-25%
|
21
+56%
|
22
+4%
|
30
+38%
|
30
-2%
|
29
-2%
|
33
+14%
|
37
+11%
|
52
+42%
|
50
-4%
|
49
-3%
|
49
+1%
|
48
-2%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(13)
|
(18)
|
(32)
|
(37)
|
(25)
|
(45)
|
(36)
|
(36)
|
(31)
|
(38)
|
(41)
|
(45)
|
(44)
|
(46)
|
(64)
|
(62)
|
(61)
|
(59)
|
(53)
|
|
| Selling, General & Administrative |
(14)
|
(13)
|
(16)
|
(21)
|
(27)
|
(26)
|
(36)
|
(36)
|
(30)
|
(28)
|
(29)
|
(30)
|
(32)
|
(34)
|
(37)
|
(36)
|
(35)
|
(32)
|
(27)
|
|
| Depreciation & Amortization |
(0)
|
(3)
|
(3)
|
(4)
|
(1)
|
(6)
|
(1)
|
(8)
|
(1)
|
(10)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
|
| Other Operating Expenses |
1
|
(3)
|
(13)
|
(13)
|
3
|
(14)
|
1
|
8
|
0
|
1
|
0
|
(3)
|
0
|
0
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
|
| Operating Income |
(2)
N/A
|
(3)
-62%
|
(11)
-210%
|
(15)
-39%
|
(23)
-57%
|
(27)
-16%
|
(22)
+19%
|
(15)
+33%
|
(9)
+42%
|
(7)
+13%
|
(11)
-50%
|
(16)
-45%
|
(11)
+31%
|
(9)
+21%
|
(11)
-29%
|
(12)
-5%
|
(12)
-2%
|
(9)
+23%
|
(5)
+51%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(2)
|
(1)
|
(3)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Pre-Tax Income |
(6)
N/A
|
(8)
-34%
|
(16)
-100%
|
(21)
-32%
|
(28)
-34%
|
(34)
-21%
|
(29)
+16%
|
(18)
+37%
|
(11)
+40%
|
(9)
+12%
|
(13)
-40%
|
(18)
-38%
|
(14)
+24%
|
(11)
+18%
|
(15)
-34%
|
(14)
+5%
|
(13)
+7%
|
(12)
+10%
|
(7)
+43%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
1
|
1
|
1
|
1
|
2
|
4
|
4
|
4
|
3
|
2
|
3
|
3
|
3
|
3
|
(12)
|
(5)
|
10
|
1
|
(0)
|
|
| Income from Continuing Operations |
(5)
|
(7)
|
(15)
|
(20)
|
(26)
|
(30)
|
(25)
|
(14)
|
(8)
|
(8)
|
(11)
|
(15)
|
(11)
|
(8)
|
(28)
|
(19)
|
(3)
|
(11)
|
(7)
|
|
| Net Income (Common) |
(5)
N/A
|
(7)
-39%
|
(15)
-111%
|
(20)
-34%
|
(26)
-27%
|
(30)
-18%
|
(25)
+17%
|
(14)
+45%
|
(8)
+42%
|
(3)
+64%
|
(11)
-271%
|
(15)
-43%
|
(11)
+29%
|
(8)
+25%
|
(28)
-244%
|
(19)
+30%
|
(3)
+83%
|
(11)
-245%
|
(7)
+38%
|
|
| EPS (Diluted) |
-0.71
N/A
|
-0.98
-38%
|
-2.08
-112%
|
-2.53
-22%
|
-3.19
-26%
|
-3.74
-17%
|
-3.01
+20%
|
-1.6
+47%
|
-0.88
+45%
|
-0.27
+69%
|
-1.04
-285%
|
-1.48
-42%
|
-1.04
+30%
|
-0.72
+31%
|
-2.52
-250%
|
-1.73
+31%
|
-0.3
+83%
|
-1.02
-240%
|
-0.64
+37%
|
|
Switch to:
Switch to:
See Also
Discover More
