Medistim ASA (MEDI.OL)
NOK 161.0
(1.58%)
NOK 161.0
(1.58%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 521.1 Million | 486.26 Million | 417.81 Million | 356.2 Million | 356.91 Million | 323.01 Million |
| Cost of Revenue | 298.53 Million | 106.48 Million | 97.11 Million | 76.57 Million | 80.13 Million | 79.38 Million |
| Gross Profit | 222.57 Million | 379.77 Million | 320.7 Million | 279.63 Million | 276.77 Million | 243.63 Million |
| Operating Expenses | 277.38 Million | 238.52 Million | 204.42 Million | 184.14 Million | 187 Million | 169.65 Million |
| Selling, General and Administrative Expenses | 150.2 Million | 39.53 Million | 32.56 Million | 27.02 Million | 28.41 Million | 26.54 Million |
| Research and Development Expenses | 17.62 Million | 13.9 Million | 14.5 Million | 14.6 Million | 7.8 Million | 6.4 Million |
| Other Expenses | 109.55 Million | 198.98 Million | 171.86 Million | 157.12 Million | 158.59 Million | 143.1 Million |
| Cost and Expenses | 389.66 Million | 345.01 Million | 301.54 Million | 260.72 Million | 267.14 Million | 249.03 Million |
| Operating Income | 131.44 Million | 141.25 Million | 116.27 Million | 95.48 Million | 89.76 Million | 73.97 Million |
| Interest Expense | 573 Thousand | 123 Thousand | 178 Thousand | 146 Thousand | 435 Thousand | 523 Thousand |
| Income Tax Expense | 31.38 Million | 32.07 Million | 23.17 Million | 22.21 Million | 20.73 Million | 17.42 Million |
| Earnings before Tax | 135.21 Million | 146.04 Million | 114.07 Million | 91.6 Million | 91.04 Million | 74.47 Million |
| Net Income | 103.82 Million | 113.97 Million | 90.9 Million | 69.38 Million | 70.3 Million | 57.05 Million |
| Earnings Per Share Basic | 5.68 | 6.25 | 4.99 | 3.81 | 3.87 | 3.14 |
| Earnings Per Share Diluted | 5.67 | 6.24 | 4.98 | 3.80 | 3.86 | 3.13 |
| Weighted Average Shares Outstanding | 18.26 Million | 18.24 Million | 18.21 Million | 18.2 Million | 18.18 Million | 18.17 Million |
| Weighted Average Shares Outstanding (Diluted) | 18.29 Million | 18.27 Million | 18.24 Million | 18.23 Million | 18.21 Million | 18.21 Million |
| Gross Margin | 0.43 | 0.78 | 0.77 | 0.79 | 0.78 | 0.75 |
| EBIT Margin | 0.30 | 0.35 | 0.33 | 0.32 | 0.31 | 0.27 |
| Profit Margin | 0.20 | 0.23 | 0.22 | 0.19 | 0.20 | 0.18 |
| EBITDA | 155.09 Million | 163.77 Million | 132.02 Million | 108.27 Million | 109.74 Million | 86.33 Million |
| Earnings Before Tax Margin | 0.25 | 0.29 | 0.28 | 0.27 | 0.25 | 0.23 |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 132.75 Million | 144.91 Million | 133.78 Million | 526.36 Million | 135.61 Million | 124.09 Million |
| Cost of Revenue | 26.15 Million | 75.22 Million | 77.38 Million | 298.53 Million | 87.21 Million | 22.35 Million |
| Gross Profit | 106.59 Million | 69.69 Million | 56.4 Million | 227.83 Million | 48.4 Million | 101.74 Million |
| Operating Expenses | 74.68 Million | 28.43 Million | 24.33 Million | 96.38 Million | 26.14 Million | 68.23 Million |
| Selling, General and Administrative Expenses | 13.32 Million | 22.03 Million | 16.23 Million | - | 17.44 Million | 14.95 Million |
| Research and Development Expenses | 9.7 Million | 6.4 Million | 8.1 Million | - | 8.7 Million | 5.8 Million |
| Other Expenses | 74.68 Million | 37.09 Million | - | - | - | - |
| Cost and Expenses | 100.84 Million | 103.66 Million | 101.72 Million | 394.92 Million | 113.36 Million | 90.58 Million |
| Operating Income | 31.9 Million | 41.25 Million | 32.06 Million | 131.44 Million | 22.25 Million | 33.51 Million |
| Interest Expense | - | 87 Thousand | 4.98 Million | 151 Thousand | 102 Thousand | 26 Thousand |
| Income Tax Expense | 7.19 Million | 9.93 Million | 6.28 Million | 31.38 Million | 7.28 Million | 7.46 Million |
| Earnings before Tax | 30.62 Million | 44.66 Million | 30.66 Million | 135.21 Million | 26.39 Million | 33.59 Million |
| Net Income | 23.42 Million | 34.72 Million | 24.38 Million | 103.82 Million | 19.1 Million | 26.13 Million |
| Earnings Per Share Basic | 1.28 | 1.90 | 1.33 | - | 1.05 | 1.43 |
| Earnings Per Share Diluted | 1.28 | 1.90 | 1.33 | - | 1.04 | 1.43 |
| Weighted Average Shares Outstanding | 18.31 Million | 18.31 Million | 18.31 Million | 18.26 Million | 18.28 Million | 18.26 Million |
| Weighted Average Shares Outstanding (Diluted) | 18.31 Million | 18.31 Million | 18.31 Million | 18.29 Million | 18.31 Million | 18.28 Million |
| Gross Margin | 0.80 | 0.48 | 0.42 | 0.43 | 0.36 | 0.82 |
| EBIT Margin | 0.27 | 0.33 | 0.29 | - | 0.22 | 0.31 |
| Profit Margin | 0.18 | 0.24 | 0.18 | 0.20 | 0.14 | 0.21 |
| EBITDA | 35.82 Million | 47.68 Million | 38.4 Million | - | 29.29 Million | 38.92 Million |
| Earnings Before Tax Margin | 0.24 | 0.28 | 0.24 | 0.25 | 0.16 | 0.27 |
WALDW
MYTIL
6516
COF-PJ
BRILL
5191