Napatech A/S
Napatech A/S provides programmable smart network interface cards and infrastructure processing units for cloud, enterprise, and telecom datacenter networks in the Americas and internationally. The company provides Link Capture Software that enables packet capture with nanosecond timestamping and replay with precise inter-frame gap control; Link Inline Software provides a processing architecture w… Read more
Napatech A/S (NAPA) - Net Assets
Latest net assets as of September 2025: Nkr207.22 Million NOK
Based on the latest financial reports, Napatech A/S (NAPA) has net assets worth Nkr207.22 Million NOK as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Nkr266.51 Million) and total liabilities (Nkr59.29 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Nkr207.22 Million |
| % of Total Assets | 77.75% |
| Annual Growth Rate | 6.08% |
| 5-Year Change | 70.91% |
| 10-Year Change | -22.12% |
| Growth Volatility | 52.52 |
Napatech A/S - Net Assets Trend (2011–2024)
This chart illustrates how Napatech A/S's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Napatech A/S (2011–2024)
The table below shows the annual net assets of Napatech A/S from 2011 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Nkr153.42 Million | +37.34% |
| 2023-12-31 | Nkr111.71 Million | +26.58% |
| 2022-12-31 | Nkr88.25 Million | -33.88% |
| 2021-12-31 | Nkr133.47 Million | +48.69% |
| 2020-12-31 | Nkr89.77 Million | +14.42% |
| 2019-12-31 | Nkr78.45 Million | +125.96% |
| 2018-12-31 | Nkr34.72 Million | -81.05% |
| 2017-12-31 | Nkr183.17 Million | -10.39% |
| 2016-12-31 | Nkr204.41 Million | +3.76% |
| 2015-12-31 | Nkr197.00 Million | +3.89% |
| 2014-12-31 | Nkr189.62 Million | -0.39% |
| 2013-12-31 | Nkr190.36 Million | +111.83% |
| 2012-12-31 | Nkr89.87 Million | +26.23% |
| 2011-12-31 | Nkr71.19 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Napatech A/S's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 32347329800.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Nkr25.00 Million | 16.29% |
| Other Components | Nkr501.94 Million | 327.16% |
| Total Equity | Nkr153.42 Million | 100.00% |
Napatech A/S Competitors by Market Cap
The table below lists competitors of Napatech A/S ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
XOMA CORP.PRF.SH.SER.A 25
F:X0M
|
$206.73 Million |
|
MAS Financial Services Limited
NSE:MASFIN
|
$206.73 Million |
|
Qingdao Choho Industrial Co Ltd
SHE:003033
|
$206.74 Million |
|
Jana Small Finance Bank
NSE:JSFB
|
$206.79 Million |
|
Hawthorn Bancshares Inc
NASDAQ:HWBK
|
$206.59 Million |
|
Goodrx Holdings Inc
NASDAQ:GDRX
|
$206.58 Million |
|
Qingdao Victall Railway Co Ltd
SHG:605001
|
$206.58 Million |
|
Suzhou Wanxiang Technology Co. Ltd.
SHE:301180
|
$206.55 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Napatech A/S's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 111,710,000 to 153,423,000, a change of 41,713,000 (37.3%).
- Net loss of 111,257,000 reduced equity.
- Share repurchases of 146,817,000 reduced equity.
- New share issuances of 146,817,000 increased equity.
- Other factors increased equity by 152,970,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Nkr-111.26 Million | -72.52% |
| Share Repurchases | Nkr146.82 Million | -95.69% |
| Share Issuances | Nkr146.82 Million | +95.69% |
| Other Changes | Nkr152.97 Million | +99.7% |
| Total Change | Nkr- | 37.34% |
Book Value vs Market Value Analysis
This analysis compares Napatech A/S's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 21.17x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has increased from 8.23x to 21.17x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2011-12-31 | Nkr3.95 | Nkr32.55 | x |
| 2012-12-31 | Nkr5.06 | Nkr32.55 | x |
| 2013-12-31 | Nkr9.80 | Nkr32.55 | x |
| 2014-12-31 | Nkr6.57 | Nkr32.55 | x |
| 2015-12-31 | Nkr6.81 | Nkr32.55 | x |
| 2016-12-31 | Nkr6.83 | Nkr32.55 | x |
| 2017-12-31 | Nkr6.07 | Nkr32.55 | x |
| 2018-12-31 | Nkr1.02 | Nkr32.55 | x |
| 2019-12-31 | Nkr1.12 | Nkr32.55 | x |
| 2020-12-31 | Nkr1.05 | Nkr32.55 | x |
| 2021-12-31 | Nkr1.67 | Nkr32.55 | x |
| 2022-12-31 | Nkr1.07 | Nkr32.55 | x |
| 2023-12-31 | Nkr1.24 | Nkr32.55 | x |
| 2024-12-31 | Nkr1.54 | Nkr32.55 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Napatech A/S utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -72.52%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -95.58%
- • Asset Turnover: 0.51x
- • Equity Multiplier: 1.50x
- Recent ROE (-72.52%) is below the historical average (-45.91%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2011 | 0.59% | 0.31% | 1.19x | 1.59x | Nkr-6.70 Million |
| 2012 | 13.91% | 6.90% | 1.48x | 1.36x | Nkr3.51 Million |
| 2013 | -0.27% | -0.28% | 0.78x | 1.22x | Nkr-19.55 Million |
| 2014 | -0.52% | -0.54% | 0.81x | 1.19x | Nkr-19.94 Million |
| 2015 | 3.92% | 3.56% | 0.88x | 1.26x | Nkr-11.99 Million |
| 2016 | 1.82% | 1.59% | 0.90x | 1.28x | Nkr-16.72 Million |
| 2017 | -13.34% | -11.86% | 0.77x | 1.45x | Nkr-42.75 Million |
| 2018 | -516.43% | -168.91% | 0.83x | 3.66x | Nkr-182.77 Million |
| 2019 | -17.34% | -7.97% | 1.05x | 2.07x | Nkr-21.45 Million |
| 2020 | 10.69% | 4.94% | 1.27x | 1.70x | Nkr618.20K |
| 2021 | 30.14% | 20.58% | 1.11x | 1.32x | Nkr26.88 Million |
| 2022 | -54.68% | -30.42% | 0.82x | 2.20x | Nkr-57.08 Million |
| 2023 | -28.66% | -17.53% | 0.94x | 1.74x | Nkr-43.19 Million |
| 2024 | -72.52% | -95.58% | 0.51x | 1.50x | Nkr-126.60 Million |
Industry Comparison
This section compares Napatech A/S's net assets metrics with peer companies in the Communication Equipment industry.
Industry Context
- Industry: Communication Equipment
- Average net assets among peers: $174,166,368
- Average return on equity (ROE) among peers: -25.58%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Napatech A/S (NAPA) | Nkr207.22 Million | 0.59% | 0.29x | $206.61 Million |
| Huddly AS (HDLY) | $389.76 Million | -44.18% | 0.62x | $9.98 Million |
| Smartoptics Group AS (SMOP) | $25.41 Million | -2.82% | 0.67x | $102.72 Million |
| Techstep ASA (TECH) | $107.33 Million | -29.73% | 0.16x | $7.87 Million |