Norion Bank AB (NORION.ST)
SEK 37.65
(-1.18%)
SEK 37.65
(-1.18%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 2.57 Billion | 3.74 Billion | 3.02 Billion | 2.55 Billion | 2.44 Billion | 2.28 Billion |
| Cost of Revenue | -2.46 Billion | - | - | - | - | - |
| Gross Profit | 5.03 Billion | 3.74 Billion | 3.02 Billion | 2.55 Billion | 2.44 Billion | 2.28 Billion |
| Operating Expenses | 424 Million | 522 Million | 537 Million | 565 Million | 617 Million | 816 Million |
| Selling, General and Administrative Expenses | 424 Million | 161 Million | 156 Million | 165 Million | 360 Million | - |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | -522 Million | -537 Million | -565 Million | -617 Million | -816 Million |
| Cost and Expenses | 424 Million | 2.3 Billion | 2.04 Billion | 2.1 Billion | 2.5 Billion | 1.6 Billion |
| Operating Income | 2.14 Billion | -44 Million | -46 Million | -41 Million | 673 Million | - |
| Interest Expense | 1.31 Billion | 486 Million | 361 Million | 388 Million | 79 Million | 42 Million |
| Income Tax Expense | 342 Million | 301 Million | 204 Million | 104 Million | -44 Million | 155 Million |
| Earnings before Tax | 1.63 Billion | 1.44 Billion | 963 Million | 437 Million | -52 Million | 721 Million |
| Net Income | 1.29 Billion | 1.14 Billion | 753 Million | 303 Million | -8 Million | 566 Million |
| Earnings Per Share Basic | 6.02 | 5.34 | 3.47 | 1.42 | -0.05 | 3.78 |
| Earnings Per Share Diluted | 6.02 | 5.34 | 3.47 | 1.42 | -0.05 | 3.78 |
| Weighted Average Shares Outstanding | 205.4 Million | 205.4 Million | 205.4 Million | 205.4 Million | 149.58 Million | 149.58 Million |
| Weighted Average Shares Outstanding (Diluted) | 205.38 Million | 205.4 Million | 205.4 Million | 205.4 Million | 149.58 Million | 149.58 Million |
| Gross Margin | 1.96 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| EBIT Margin | - | 0.01 | -0.00 | 0.02 | -0.34 | 0.04 |
| Profit Margin | 0.50 | 0.30 | 0.25 | 0.12 | -0.00 | 0.25 |
| EBITDA | - | - | - | - | - | 2.29 Billion |
| Earnings Before Tax Margin | 0.84 | -0.01 | -0.02 | -0.02 | 0.28 | - |
| Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 882 Million | 682 Million | 1.41 Billion | 5.03 Billion | 1.36 Billion | 1.28 Billion |
| Cost of Revenue | - | -761 Million | - | - | - | - |
| Gross Profit | 882 Million | 1.44 Billion | 1.41 Billion | 5.03 Billion | 1.36 Billion | 1.28 Billion |
| Operating Expenses | 248 Million | 125 Million | 150 Million | 586 Million | 152 Million | 137 Million |
| Selling, General and Administrative Expenses | 41 Million | 125 Million | 43 Million | - | 44 Million | 40 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | 207 Million | -153 Million | -150 Million | -586 Million | -152 Million | -137 Million |
| Cost and Expenses | 1.01 Billion | 125 Million | 993 Million | 3.39 Billion | 950 Million | 882 Million |
| Operating Income | 393 Million | 557 Million | -15 Million | -58 Million | -16 Million | -15 Million |
| Interest Expense | 499 Million | 25 Million | 466 Million | 1.31 Billion | 418 Million | 369 Million |
| Income Tax Expense | 85 Million | 89 Million | 88 Million | 342 Million | 87 Million | 84 Million |
| Earnings before Tax | 392 Million | 415 Million | 417 Million | 1.63 Billion | 414 Million | 405 Million |
| Net Income | 309 Million | 326 Million | 329 Million | 1.29 Billion | 326 Million | 321 Million |
| Earnings Per Share Basic | 1.50 | 1.59 | 1.53 | - | 1.51 | 1.49 |
| Earnings Per Share Diluted | 1.50 | 1.59 | 1.53 | - | 1.51 | 1.49 |
| Weighted Average Shares Outstanding | 205.38 Million | 205.38 Million | 205.38 Million | 205.4 Million | 205.38 Million | 205.38 Million |
| Weighted Average Shares Outstanding (Diluted) | 205.38 Million | 205.38 Million | 205.38 Million | 205.4 Million | 205.38 Million | 205.38 Million |
| Gross Margin | 1.00 | 2.12 | 1.00 | 1.00 | 1.00 | 1.00 |
| EBIT Margin | 0.46 | 0.02 | 0.00 | - | 0.00 | 0.00 |
| Profit Margin | 0.35 | 0.48 | 0.23 | 0.26 | 0.24 | 0.25 |
| EBITDA | 409 Million | 16 Million | 1 Million | - | 1 Million | 2 Million |
| Earnings Before Tax Margin | 0.45 | 0.82 | -0.01 | -0.01 | -0.01 | -0.01 |
HAMRF
KHAICHEM
GSPL
NETLINK
CRI
ACQ