NOK 120.0
(0.33%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 70.8 Million | 76.1 Million | 113.8 Million | 48.9 Million | 9.1 Million | - |
Cost of Revenue | 20.3 Million | 31.4 Million | 32.2 Million | 24.3 Million | 3.5 Million | - |
Gross Profit | 50.5 Million | 44.7 Million | 81.6 Million | 24.6 Million | 5.6 Million | - |
Operating Expenses | 12.8 Million | 3.2 Million | 1.2 Million | 3.5 Million | 4.7 Million | 736.9 Thousand |
Selling, General and Administrative Expenses | 3.4 Million | 4.4 Million | 3.3 Million | 3.5 Million | 4.7 Million | 736.9 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 9.4 Million | -1.2 Million | -2.1 Million | - | - | - |
Cost and Expenses | 33.1 Million | 34.6 Million | 33.4 Million | 27.8 Million | 8.2 Million | 736.9 Thousand |
Operating Income | 37.7 Million | 41.5 Million | 80.4 Million | 21.1 Million | 200 Thousand | -736.9 Thousand |
Interest Expense | 11.2 Million | - | - | - | 500 Thousand | 31.6 Thousand |
Income Tax Expense | 1.5 Million | 100 Thousand | 9.5 Million | 9.6 Million | 100 Thousand | 6800.00 |
Earnings before Tax | 27.1 Million | 32 Million | 70.8 Million | 11.1 Million | -300 Thousand | -768.5 Thousand |
Net Income | 25.6 Million | 31.9 Million | 70.8 Million | 1.5 Million | -400 Thousand | -775.3 Thousand |
Earnings Per Share Basic | 1.13 | 1.44 | 3.19 | 0.07 | -0.02 | -0.08 |
Earnings Per Share Diluted | 1.13 | 1.42 | 3.14 | 0.07 | -0.02 | -0.08 |
Weighted Average Shares Outstanding | 22.57 Million | 22.22 Million | 22.18 Million | 22.17 Million | 18.92 Million | 10.32 Million |
Weighted Average Shares Outstanding (Diluted) | 22.57 Million | 22.51 Million | 22.55 Million | 22.17 Million | 18.92 Million | 10.32 Million |
Gross Margin | 0.71 | 0.59 | 0.72 | 0.50 | 0.62 | - |
EBIT Margin | 0.67 | 0.70 | 0.81 | 0.63 | 0.16 | - |
Profit Margin | 0.36 | 0.42 | 0.62 | 0.03 | -0.04 | - |
EBITDA | 47.1 Million | 53.1 Million | 92 Million | 30.6 Million | 1.5 Million | 63.1 Thousand |
Earnings Before Tax Margin | 0.53 | 0.55 | 0.71 | 0.43 | 0.02 | - |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 18.1 Million | 19.7 Million | 69.7 Million | 25.8 Million | 14.9 Million | 16.8 Million |
Cost of Revenue | 5.9 Million | 7.7 Million | 31.9 Million | 7.6 Million | 8 Million | 8.2 Million |
Gross Profit | 12.2 Million | 12 Million | 37.8 Million | 18.2 Million | 6.9 Million | 8.6 Million |
Operating Expenses | 500 Thousand | 800 Thousand | 100 Thousand | 300 Thousand | -1.3 Million | 500 Thousand |
Selling, General and Administrative Expenses | 900 Thousand | 1.1 Million | - | 800 Thousand | 800 Thousand | 800 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -400 Thousand | - | - | - | - | - |
Cost and Expenses | 6.4 Million | 8.5 Million | 32 Million | 7.9 Million | 6.7 Million | 8.7 Million |
Operating Income | 32.1 Million | 31.7 Million | 37.7 Million | 17.9 Million | 8.2 Million | 8.1 Million |
Interest Expense | 800 Thousand | 2.8 Million | 11.2 Million | 2.8 Million | 2.9 Million | 2.8 Million |
Income Tax Expense | 100 Thousand | 200 Thousand | 1.5 Million | 600 Thousand | 200 Thousand | 700 Thousand |
Earnings before Tax | 31.2 Million | 28.7 Million | 27.1 Million | 15.4 Million | 5.4 Million | 5.5 Million |
Net Income | 31.1 Million | 28.5 Million | 25.6 Million | 14.8 Million | 5.2 Million | 4.8 Million |
Earnings Per Share Basic | 1.36 | 1.25 | - | 0.65 | 0.23 | 0.21 |
Earnings Per Share Diluted | 1.36 | 1.25 | - | 0.65 | 0.23 | 0.21 |
Weighted Average Shares Outstanding | 22.86 Million | 22.87 Million | 22.57 Million | 22.6 Million | 22.63 Million | 22.62 Million |
Weighted Average Shares Outstanding (Diluted) | 22.86 Million | 22.87 Million | 22.57 Million | 22.64 Million | 22.7 Million | 22.76 Million |
Gross Margin | 0.67 | 0.61 | 0.54 | 0.71 | 0.46 | 0.51 |
EBIT Margin | 1.90 | 1.75 | - | 0.80 | 0.74 | 0.66 |
Profit Margin | 1.72 | 1.45 | 0.37 | 0.57 | 0.35 | 0.29 |
EBITDA | 34.4 Million | 34.4 Million | - | 20.7 Million | 11.1 Million | 11.1 Million |
Earnings Before Tax Margin | 1.77 | 1.61 | 0.54 | 0.69 | 0.55 | 0.48 |
O5RU
CLM
VTNY
AIAGF
ITH
1299