NOK 214.5
(1.18%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Revenue | 413.09 Million | 270.97 Million | 168.99 Million | 282.87 Million | 127.73 Million |
Cost of Revenue | 151.3 Million | 147.78 Million | 124.36 Million | 129.91 Million | 74.77 Million |
Gross Profit | 261.79 Million | 123.18 Million | 44.62 Million | 152.95 Million | 52.95 Million |
Operating Expenses | 60.67 Million | 13.06 Million | 12.74 Million | 11.59 Million | 8.03 Million |
Selling, General and Administrative Expenses | 20.28 Million | 446.6 Thousand | 323.4 Thousand | 286.33 Thousand | 1.48 Million |
Research and Development Expenses | - | - | - | - | - |
Other Expenses | 40.38 Million | - | - | -1.35 Million | -496.27 Thousand |
Cost and Expenses | 211.97 Million | 160.84 Million | 137.11 Million | 141.5 Million | 82.81 Million |
Operating Income | 201.12 Million | 110.12 Million | 32.02 Million | 141.36 Million | 45.77 Million |
Interest Expense | 58.68 Million | 35.07 Million | 27.08 Million | 34.37 Million | 28.23 Million |
Income Tax Expense | - | -1.96 Million | -5.49 Million | -4.52 Million | -6.51 Million |
Earnings before Tax | 145.25 Million | 84.55 Million | -902.9 Thousand | 101.31 Million | 11.38 Million |
Net Income | 145.25 Million | 84.55 Million | -902.89 Thousand | 101.31 Million | 11.38 Million |
Earnings Per Share Basic | 4.51 | 2.63 | -0.03 | 3.12 | 0.35 |
Earnings Per Share Diluted | 4.51 | 2.63 | -0.03 | 3.12 | 0.35 |
Weighted Average Shares Outstanding | 32.19 Million | 32.2 Million | 32.37 Million | 32.46 Million | 32.26 Million |
Weighted Average Shares Outstanding (Diluted) | 32.19 Million | 32.2 Million | 32.37 Million | 32.46 Million | 32.26 Million |
Gross Margin | 0.63 | 0.45 | 0.26 | 0.54 | 0.41 |
EBIT Margin | 0.58 | 0.54 | 0.39 | 0.63 | 0.50 |
Profit Margin | 0.35 | 0.31 | -0.01 | 0.36 | 0.09 |
EBITDA | 238.64 Million | 145.47 Million | 70.54 Million | 180.26 Million | 68.64 Million |
Earnings Before Tax Margin | 0.49 | 0.41 | 0.19 | 0.50 | 0.36 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 111.98 Million | 111.12 Million | 91.67 Million | 413.09 Million | 89.06 Million | 119.8 Million |
Cost of Revenue | 52.31 Million | 49.65 Million | 53.06 Million | 191.68 Million | 49.29 Million | 47.06 Million |
Gross Profit | 59.67 Million | 61.46 Million | 38.6 Million | 221.41 Million | 39.77 Million | 72.74 Million |
Operating Expenses | 5.97 Million | 6.39 Million | 4.69 Million | 20.28 Million | 4.34 Million | 5.36 Million |
Selling, General and Administrative Expenses | 3.6 Million | 4.06 Million | 2.5 Million | - | 2.16 Million | 2.4 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 10.17 Million | - | - | - | - | - |
Cost and Expenses | 58.28 Million | 56.04 Million | 57.75 Million | 211.97 Million | 53.64 Million | 52.43 Million |
Operating Income | 53.69 Million | 55.07 Million | 33.91 Million | 201.12 Million | 35.42 Million | 67.37 Million |
Interest Expense | 15.1 Million | 15.84 Million | 12.59 Million | 58.68 Million | 15.64 Million | 15.75 Million |
Income Tax Expense | 15.1 Million | 15.84 Million | 12.59 Million | 58.68 Million | 319.99 Thousand | 1.23 Million |
Earnings before Tax | 39.56 Million | 41.55 Million | 21.26 Million | 145.25 Million | 19.44 Million | 52.93 Million |
Net Income | 39.56 Million | 41.55 Million | 21.26 Million | 145.25 Million | 19.44 Million | 52.93 Million |
Earnings Per Share Basic | 13.13 | 1.29 | 6.73 | - | 0.60 | 1.64 |
Earnings Per Share Diluted | 13.13 | 1.29 | 6.73 | - | 0.60 | 1.64 |
Weighted Average Shares Outstanding | 32.19 Million | 32.19 Million | 32.19 Million | 32.19 Million | 32.19 Million | 32.19 Million |
Weighted Average Shares Outstanding (Diluted) | 32.19 Million | 32.19 Million | 32.19 Million | 32.19 Million | 32.19 Million | 32.19 Million |
Gross Margin | 0.53 | 0.55 | 0.42 | 0.54 | 0.45 | 0.61 |
EBIT Margin | 0.58 | 0.59 | 0.46 | - | 0.51 | 0.66 |
Profit Margin | 0.35 | 0.37 | 0.23 | 0.35 | 0.22 | 0.44 |
EBITDA | 65.17 Million | 65.91 Million | 42.59 Million | - | 45.79 Million | 78.68 Million |
Earnings Before Tax Margin | 0.48 | 0.50 | 0.37 | 0.49 | 0.40 | 0.56 |
MOL
MZTF
8836
MPAA
688058
ISTR