DOF Group ASA (OSL:DOFG)
Norway
· Delayed Price · Currency is NOK 81.10
+1.05 (1.31%)
Apr 24, 2025, 12:43 PM CET
DOF Group ASA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 1,385 | 1,129 | 9,257 | 6,345 | 6,229 | Upgrade
|
| Revenue Growth (YoY) | 22.68% | -87.80% | 45.89% | 1.86% | -0.75% | Upgrade
|
| Cost of Revenue | 476 | 410 | 3,654 | 2,728 | 2,627 | Upgrade
|
| Gross Profit | 909 | 719 | 5,603 | 3,617 | 3,602 | Upgrade
|
| Selling, General & Admin | 221 | 170 | 1,276 | 670 | 538 | Upgrade
|
| Other Operating Expenses | 259 | 211 | 1,872 | 1,241 | 1,140 | Upgrade
|
| Operating Expenses | 640 | 501 | 4,185 | 2,941 | 2,533 | Upgrade
|
| Operating Income | 269 | 218 | 1,418 | 676 | 1,069 | Upgrade
|
| Interest Expense | -104 | -107 | -1,372 | -931 | -1,004 | Upgrade
|
| Interest & Investment Income | 25 | 23 | 63 | 44 | 35 | Upgrade
|
| Earnings From Equity Investments | 43 | 39 | 604 | 265 | 534 | Upgrade
|
| Currency Exchange Gain (Loss) | -145 | 17 | -295 | -567 | -1,762 | Upgrade
|
| Other Non Operating Income (Expenses) | -3 | -6 | -113 | -65 | -65 | Upgrade
|
| EBT Excluding Unusual Items | 85 | 184 | 305 | -578 | -1,193 | Upgrade
|
| Impairment of Goodwill | - | - | - | -19 | -85 | Upgrade
|
| Gain (Loss) on Sale of Investments | -1 | 4 | -39 | -1 | -29 | Upgrade
|
| Gain (Loss) on Sale of Assets | 2 | 7 | 70 | 109 | 19 | Upgrade
|
| Asset Writedown | 98 | 157 | 594 | -393 | -3,125 | Upgrade
|
| Other Unusual Items | - | - | 4 | 286 | - | Upgrade
|
| Pretax Income | 184 | 352 | 934 | -596 | -4,413 | Upgrade
|
| Income Tax Expense | 6 | -15 | 80 | 54 | 153 | Upgrade
|
| Earnings From Continuing Operations | 178 | 367 | 854 | -650 | -4,566 | Upgrade
|
| Minority Interest in Earnings | - | -4 | 11 | 23 | 49 | Upgrade
|
| Net Income | 178 | 363 | 865 | -627 | -4,517 | Upgrade
|
| Net Income to Common | 178 | 363 | 865 | -627 | -4,517 | Upgrade
|
| Net Income Growth | -50.96% | -58.04% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 191 | 168 | 158 | 158 | 158 | Upgrade
|
| Shares Outstanding (Diluted) | 191 | 168 | 158 | 158 | 158 | Upgrade
|
| Shares Change (YoY) | 13.45% | 6.17% | - | - | -49.99% | Upgrade
|
| EPS (Basic) | 0.93 | 2.16 | 5.47 | -3.96 | -28.54 | Upgrade
|
| EPS (Diluted) | 0.93 | 2.16 | 5.47 | -3.96 | -28.54 | Upgrade
|
| EPS Growth | -56.78% | -60.48% | - | - | - | Upgrade
|
| Free Cash Flow | 296 | 27 | 1,709 | 670 | 1,267 | Upgrade
|
| Free Cash Flow Per Share | 1.55 | 0.16 | 10.80 | 4.23 | 8.01 | Upgrade
|
| Gross Margin | 65.63% | 63.69% | 60.53% | 57.01% | 57.83% | Upgrade
|
| Operating Margin | 19.42% | 19.31% | 15.32% | 10.65% | 17.16% | Upgrade
|
| Profit Margin | 12.85% | 32.15% | 9.34% | -9.88% | -72.52% | Upgrade
|
| Free Cash Flow Margin | 21.37% | 2.39% | 18.46% | 10.56% | 20.34% | Upgrade
|
| EBITDA | 428 | 343 | 2,502 | 1,754 | 1,904 | Upgrade
|
| EBITDA Margin | 30.90% | 30.38% | 27.03% | 27.64% | 30.57% | Upgrade
|
| D&A For EBITDA | 159 | 125 | 1,084 | 1,078 | 835 | Upgrade
|
| EBIT | 269 | 218 | 1,418 | 676 | 1,069 | Upgrade
|
| EBIT Margin | 19.42% | 19.31% | 15.32% | 10.65% | 17.16% | Upgrade
|
| Effective Tax Rate | 3.26% | - | 8.57% | - | - | Upgrade
|
Updated Feb 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.