Måsøval AS (OSL: MAS)
Norway
· Delayed Price · Currency is NOK 27.90
-0.10 (-0.36%)
Nov 21, 2024, 4:25 PM CET
Måsøval AS 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 |
| Operating Revenue | 2,444 | 2,261 | 1,890 | 1,086 | 858.19 | 848.8 | Upgrade
|
| Other Revenue | 92.48 | 120.79 | 93.61 | 123.06 | 43.01 | 39.39 | Upgrade
|
| Revenue | 2,536 | 2,382 | 1,983 | 1,209 | 901.19 | 888.19 | Upgrade
|
| Revenue Growth (YoY) | 20.18% | 20.08% | 64.10% | 34.11% | 1.46% | 16.79% | Upgrade
|
| Cost of Revenue | 1,602 | 1,324 | 511.81 | 502.61 | 505.74 | 488.35 | Upgrade
|
| Gross Profit | 933.69 | 1,058 | 1,471 | 705.97 | 395.46 | 399.84 | Upgrade
|
| Selling, General & Admin | 247.13 | 224.22 | 182.96 | 134.47 | 106.17 | 94.08 | Upgrade
|
| Other Operating Expenses | 345.72 | 277.21 | 191.6 | 68.02 | 51.8 | 70.44 | Upgrade
|
| Operating Expenses | 787.54 | 696.21 | 540.73 | 308.07 | 240.23 | 212.18 | Upgrade
|
| Operating Income | 146.15 | 361.32 | 930.73 | 397.9 | 155.23 | 187.66 | Upgrade
|
| Interest Expense | -174.23 | -151.66 | -91.09 | -26.83 | -16.51 | -16.14 | Upgrade
|
| Interest & Investment Income | 17.55 | 17.55 | 8 | 0.23 | 1.44 | 4.34 | Upgrade
|
| Earnings From Equity Investments | 5.56 | 5.56 | - | -1.31 | -1.28 | 0.03 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.31 | -0.31 | -0.16 | -0.23 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 0.64 | -24.28 | -44.83 | -29.19 | -14.41 | -18.55 | Upgrade
|
| EBT Excluding Unusual Items | -4.64 | 208.2 | 802.65 | 340.58 | 124.47 | 157.33 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | -7.33 | - | - | Upgrade
|
| Asset Writedown | 0.94 | -43.96 | - | - | - | - | Upgrade
|
| Pretax Income | -3.7 | 164.24 | 802.65 | 333.25 | 124.47 | 157.33 | Upgrade
|
| Income Tax Expense | -109.58 | 297.64 | 176.39 | 51.97 | 14.05 | 35.1 | Upgrade
|
| Earnings From Continuing Operations | 105.88 | -133.4 | 626.26 | 281.28 | 110.42 | 122.23 | Upgrade
|
| Minority Interest in Earnings | 7.55 | -2.51 | -5.3 | -4.56 | -35.29 | -0.13 | Upgrade
|
| Net Income | 113.43 | -135.9 | 620.96 | 276.72 | 75.13 | 122.1 | Upgrade
|
| Preferred Dividends & Other Adjustments | -313.75 | -313.75 | 192 | - | - | - | Upgrade
|
| Net Income to Common | 427.18 | 177.85 | 428.96 | 276.72 | 75.13 | 122.1 | Upgrade
|
| Net Income Growth | - | - | 124.40% | 268.32% | -38.47% | -9.87% | Upgrade
|
| Shares Outstanding (Basic) | - | 123 | 123 | 104 | 99 | 108 | Upgrade
|
| Shares Outstanding (Diluted) | - | 123 | 123 | 104 | 99 | 108 | Upgrade
|
| Shares Change (YoY) | - | - | 17.60% | 5.44% | -8.45% | - | Upgrade
|
| EPS (Basic) | - | 1.45 | 3.50 | 2.66 | 0.76 | 1.13 | Upgrade
|
| EPS (Diluted) | - | 1.45 | 3.50 | 2.66 | 0.76 | 1.13 | Upgrade
|
| EPS Growth | - | -58.54% | 31.82% | 249.31% | -32.79% | - | Upgrade
|
| Free Cash Flow | 190.13 | 343.63 | 526.39 | 210.27 | 147.59 | 46.43 | Upgrade
|
| Free Cash Flow Per Share | - | 2.80 | 4.30 | 2.02 | 1.49 | 0.43 | Upgrade
|
| Dividend Per Share | 0.500 | 0.500 | 1.500 | - | - | - | Upgrade
|
| Dividend Growth | 0% | -66.67% | - | - | - | - | Upgrade
|
| Gross Margin | 36.82% | 44.41% | 74.19% | 58.41% | 43.88% | 45.02% | Upgrade
|
| Operating Margin | 5.76% | 15.17% | 46.93% | 32.92% | 17.23% | 21.13% | Upgrade
|
| Profit Margin | 16.84% | 7.47% | 21.63% | 22.90% | 8.34% | 13.75% | Upgrade
|
| Free Cash Flow Margin | 7.50% | 14.43% | 26.54% | 17.40% | 16.38% | 5.23% | Upgrade
|
| EBITDA | 223.86 | 439.12 | 995.95 | 431.45 | 177.07 | 235.32 | Upgrade
|
| EBITDA Margin | 8.83% | 18.44% | 50.22% | 35.70% | 19.65% | 26.49% | Upgrade
|
| D&A For EBITDA | 77.71 | 77.8 | 65.22 | 33.55 | 21.84 | 47.66 | Upgrade
|
| EBIT | 146.15 | 361.32 | 930.73 | 397.9 | 155.23 | 187.66 | Upgrade
|
| EBIT Margin | 5.76% | 15.17% | 46.93% | 32.92% | 17.23% | 21.13% | Upgrade
|
| Effective Tax Rate | - | 181.22% | 21.98% | 15.59% | 11.28% | 22.31% | Upgrade
|
| Revenue as Reported | 2,555 | 2,400 | 1,992 | 1,215 | 901.19 | 888.19 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.