NOK 143.0
(0.35%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 835 Million | 785 Million | 588 Million | 405.46 Million | 485.77 Million | 408.72 Million |
Cost of Revenue | -832 Million | - | - | - | - | - |
Gross Profit | 1.66 Billion | 785 Million | 588 Million | 405.46 Million | 485.77 Million | 408.72 Million |
Operating Expenses | 253 Million | 379 Million | 423 Million | 251.87 Million | 256.7 Million | 238.47 Million |
Selling, General and Administrative Expenses | 19 Million | 20 Million | 17 Million | 11.55 Million | 13.72 Million | 11.64 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | 359 Million | 406 Million | 240.31 Million | 242.98 Million | 174.37 Million |
Cost and Expenses | 253 Million | 379 Million | 423 Million | 251.87 Million | 256.7 Million | 238.47 Million |
Operating Income | 582 Million | 731 Million | 171 Million | 173.46 Million | 261.94 Million | 339.34 Million |
Interest Expense | 759 Million | 343 Million | 155 Million | 179.75 Million | 216.54 Million | 168.12 Million |
Income Tax Expense | 94 Million | 58 Million | 29 Million | 30.29 Million | 32.18 Million | 33.62 Million |
Earnings before Tax | 411 Million | 390 Million | 175 Million | 175.1 Million | 263.42 Million | 173.39 Million |
Net Income | 314 Million | 333 Million | 142 Million | 143 Million | 229.75 Million | 137.59 Million |
Earnings Per Share Basic | 4.36 | 13.72 | 5.97 | 9.15 | 16.45 | 61.33 |
Earnings Per Share Diluted | 12.27 | 13.72 | 5.97 | 9.15 | 16.45 | 61.33 |
Weighted Average Shares Outstanding | 25.5 Million | 9.06 Million | 8.8 Million | 2.24 Million | 2.24 Million | 2.24 Million |
Weighted Average Shares Outstanding (Diluted) | 9.06 Million | 9.06 Million | 8.8 Million | 2.24 Million | 2.24 Million | 2.24 Million |
Gross Margin | 2.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | 0.52 | 0.96 | 0.33 | 0.48 | 0.57 | 0.86 |
Profit Margin | 0.38 | 0.42 | 0.24 | 0.35 | 0.47 | 0.34 |
EBITDA | 431 Million | 407 Million | 128 Million | 154.51 Million | 224.73 Million | 159.02 Million |
Earnings Before Tax Margin | 0.70 | 0.93 | 0.29 | 0.43 | 0.54 | 0.83 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 483 Million | 249 Million | 1.66 Billion | 480 Million | 222 Million | 215 Million |
Cost of Revenue | - | - | - | - | - | - |
Gross Profit | 483 Million | 249 Million | 1.66 Billion | 480 Million | 222 Million | 215 Million |
Operating Expenses | 40 Million | 103 Million | 167 Million | 48 Million | 103 Million | 106 Million |
Selling, General and Administrative Expenses | 3 Million | 3 Million | - | 60 Million | 58 Million | 72 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -40 Million | -39 Million | -167 Million | -48 Million | -35 Million | -41 Million |
Cost and Expenses | 366 Million | 103 Million | 1.25 Billion | 357 Million | 103 Million | 106 Million |
Operating Income | -59.81 Million | 129 Million | -94 Million | -24 Million | 110 Million | 94 Million |
Interest Expense | 239 Million | 228 Million | 314 Million | 94 Million | 200 Million | 174 Million |
Income Tax Expense | 26 Million | 25 Million | 94 Million | 24 Million | 30 Million | 22 Million |
Earnings before Tax | 117 Million | 129 Million | 411 Million | 123 Million | 110 Million | 99 Million |
Net Income | 31.18 Million | 104 Million | 111.22 Million | 33.11 Million | 80 Million | 80 Million |
Earnings Per Share Basic | 3.44 | 4.02 | - | 3.65 | 3.11 | 3.03 |
Earnings Per Share Diluted | 3.44 | 4.02 | - | 3.65 | 3.11 | 3.03 |
Weighted Average Shares Outstanding | 9.06 Million | 9.06 Million | 9.06 Million | 9.06 Million | 9.06 Million | 9.06 Million |
Weighted Average Shares Outstanding (Diluted) | 9.06 Million | 9.06 Million | 9.06 Million | 9.06 Million | 9.06 Million | 9.06 Million |
Gross Margin | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
EBIT Margin | -0.11 | 0.53 | - | -0.05 | 0.50 | 0.44 |
Profit Margin | 0.06 | 0.42 | 0.07 | 0.07 | 0.36 | 0.37 |
EBITDA | -52.81 Million | 133 Million | - | -24 Million | 110 Million | 94 Million |
Earnings Before Tax Margin | -0.12 | 0.52 | -0.06 | -0.05 | 0.50 | 0.44 |
375500
4170
VTMLTD
SKYGOLD
CHDRY
KAIZENAGRO