LINK Mobility Group Holding ASA (OSL: LINK)
Norway
· Delayed Price · Currency is NOK 23.10
+0.10 (0.43%)
Nov 21, 2024, 4:25 PM CET
LINK Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 |
| Revenue | 6,941 | 6,282 | 4,914 | 4,410 | 3,539 | 2,890 | Upgrade
|
| Revenue Growth (YoY) | 17.47% | 27.85% | 11.42% | 24.61% | 22.46% | 241.87% | Upgrade
|
| Cost of Revenue | 5,949 | 5,418 | 4,202 | 3,709 | 2,982 | 2,401 | Upgrade
|
| Gross Profit | 992.37 | 863.68 | 711.66 | 701.53 | 557.29 | 489.22 | Upgrade
|
| Selling, General & Admin | 37.53 | 11.22 | 12.84 | 19.09 | 11.16 | 7.83 | Upgrade
|
| Other Operating Expenses | 390.46 | 360.57 | 307.34 | 287.86 | 222.93 | 204.01 | Upgrade
|
| Operating Expenses | 770.62 | 709.32 | 617.16 | 644.66 | 505.48 | 459.21 | Upgrade
|
| Operating Income | 221.75 | 154.36 | 94.5 | 56.88 | 51.81 | 30.01 | Upgrade
|
| Interest Expense | -72.68 | -146.04 | -150.5 | -127.52 | -207.09 | -200.62 | Upgrade
|
| Interest & Investment Income | 6.37 | 6.37 | 2.14 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 265.04 | 44.32 | 94.23 | 99.75 | -101.22 | 3.79 | Upgrade
|
| Other Non Operating Income (Expenses) | 76.77 | 0.16 | 1.89 | 0 | -118.74 | 2.94 | Upgrade
|
| EBT Excluding Unusual Items | 497.26 | 59.17 | 42.27 | 29.1 | -375.24 | -163.89 | Upgrade
|
| Merger & Restructuring Charges | -31.31 | -14.04 | -52.71 | -90.06 | -29.59 | -66.96 | Upgrade
|
| Impairment of Goodwill | - | - | -180.36 | - | - | - | Upgrade
|
| Other Unusual Items | 43.86 | 5.85 | 15.81 | 13.29 | - | - | Upgrade
|
| Pretax Income | 509.82 | 50.97 | -174.99 | -47.67 | -404.83 | -230.86 | Upgrade
|
| Income Tax Expense | 120.91 | 12.62 | 18.57 | 29.89 | -76.82 | 2.18 | Upgrade
|
| Earnings From Continuing Operations | 388.91 | 38.36 | -193.56 | -77.56 | -328.01 | -233.03 | Upgrade
|
| Earnings From Discontinued Operations | -15.77 | 28.93 | 42.46 | - | - | - | Upgrade
|
| Net Income | 373.14 | 67.28 | -151.11 | -77.56 | -328.01 | -233.03 | Upgrade
|
| Net Income to Common | 373.14 | 67.28 | -151.11 | -77.56 | -328.01 | -233.03 | Upgrade
|
| Shares Outstanding (Basic) | 299 | 297 | 296 | 294 | 271 | 214 | Upgrade
|
| Shares Outstanding (Diluted) | 310 | 306 | 298 | 294 | 271 | 214 | Upgrade
|
| Shares Change (YoY) | 4.46% | 2.54% | 1.26% | 8.62% | 26.80% | - | Upgrade
|
| EPS (Basic) | 1.25 | 0.23 | -0.51 | -0.26 | -1.21 | -1.09 | Upgrade
|
| EPS (Diluted) | 1.20 | 0.23 | -0.51 | -0.26 | -1.21 | -1.09 | Upgrade
|
| Free Cash Flow | 681.19 | 717.34 | 414.05 | 353.44 | 354.58 | 188.36 | Upgrade
|
| Free Cash Flow Per Share | 2.20 | 2.35 | 1.39 | 1.20 | 1.31 | 0.88 | Upgrade
|
| Gross Margin | 14.30% | 13.75% | 14.48% | 15.91% | 15.75% | 16.93% | Upgrade
|
| Operating Margin | 3.19% | 2.46% | 1.92% | 1.29% | 1.46% | 1.04% | Upgrade
|
| Profit Margin | 5.38% | 1.07% | -3.08% | -1.76% | -9.27% | -8.06% | Upgrade
|
| Free Cash Flow Margin | 9.81% | 11.42% | 8.43% | 8.01% | 10.02% | 6.52% | Upgrade
|
| EBITDA | 546.98 | 472.06 | 391.48 | 376.96 | 298.85 | 219.78 | Upgrade
|
| EBITDA Margin | 7.88% | 7.51% | 7.97% | 8.55% | 8.44% | 7.60% | Upgrade
|
| D&A For EBITDA | 325.23 | 317.7 | 296.99 | 320.08 | 247.04 | 189.77 | Upgrade
|
| EBIT | 221.75 | 154.36 | 94.5 | 56.88 | 51.81 | 30.01 | Upgrade
|
| EBIT Margin | 3.19% | 2.46% | 1.92% | 1.29% | 1.46% | 1.04% | Upgrade
|
| Effective Tax Rate | 23.72% | 24.75% | - | - | - | - | Upgrade
|
| Revenue as Reported | 6,282 | 6,282 | 4,914 | 4,410 | 3,539 | 2,890 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.