Multiconsult ASA (OSL:MULTI)
Norway
· Delayed Price · Currency is NOK 187.00
-7.50 (-3.86%)
May 13, 2025, 4:25 PM CET
Multiconsult ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 |
| Operating Revenue | 5,540 | 5,384 | 4,802 | 4,189 | 3,804 | 3,661 | Upgrade
|
| Revenue | 5,540 | 5,384 | 4,802 | 4,189 | 3,804 | 3,661 | Upgrade
|
| Revenue Growth (YoY) | 14.01% | 12.10% | 14.64% | 10.13% | 3.90% | 6.55% | Upgrade
|
| Cost of Revenue | 3,550 | 3,466 | 3,094 | 2,690 | 2,480 | 2,373 | Upgrade
|
| Gross Profit | 1,990 | 1,917 | 1,709 | 1,499 | 1,324 | 1,288 | Upgrade
|
| Selling, General & Admin | 29.09 | 29.09 | 25.9 | 21.68 | 19.87 | 21.37 | Upgrade
|
| Other Operating Expenses | 1,139 | 1,123 | 1,025 | 866.52 | 759.23 | 683.31 | Upgrade
|
| Operating Expenses | 1,420 | 1,401 | 1,291 | 1,095 | 973.08 | 902.32 | Upgrade
|
| Operating Income | 569.96 | 516.54 | 418.39 | 404.22 | 350.71 | 385.72 | Upgrade
|
| Interest Expense | -69.56 | -70.81 | -59.17 | -42.96 | -36.29 | -40.48 | Upgrade
|
| Interest & Investment Income | 11.13 | 11.13 | 8.78 | 6.19 | 1.49 | 2.3 | Upgrade
|
| Earnings From Equity Investments | 7.69 | 9.76 | 12.61 | 15.26 | 0.2 | -2.27 | Upgrade
|
| Currency Exchange Gain (Loss) | -2.62 | -2.62 | -1.18 | 6.58 | -0.9 | 3.85 | Upgrade
|
| Other Non Operating Income (Expenses) | 28.09 | 28.86 | 26.3 | -1.16 | -2.2 | -5.09 | Upgrade
|
| EBT Excluding Unusual Items | 544.69 | 492.85 | 405.73 | 388.14 | 313.01 | 344.02 | Upgrade
|
| Merger & Restructuring Charges | -1.8 | -1.8 | -4.1 | -1.3 | -2.6 | -30 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1.71 | 1.71 | 1.92 | 0.21 | 0.76 | 1.03 | Upgrade
|
| Asset Writedown | 0.1 | 0.1 | -8.05 | - | - | - | Upgrade
|
| Other Unusual Items | 21.4 | 21.4 | - | - | - | 14.3 | Upgrade
|
| Pretax Income | 566.11 | 514.27 | 395.5 | 387.04 | 311.17 | 329.35 | Upgrade
|
| Income Tax Expense | 113.57 | 100.94 | 78.91 | 84.03 | 76.5 | 80.14 | Upgrade
|
| Earnings From Continuing Operations | 452.54 | 413.33 | 316.6 | 303.02 | 234.67 | 249.21 | Upgrade
|
| Minority Interest in Earnings | 0.93 | 3.15 | 1.52 | - | - | - | Upgrade
|
| Net Income | 453.47 | 416.49 | 318.12 | 303.02 | 234.67 | 249.21 | Upgrade
|
| Net Income to Common | 453.47 | 416.49 | 318.12 | 303.02 | 234.67 | 249.21 | Upgrade
|
| Net Income Growth | 76.32% | 30.92% | 4.98% | 29.13% | -5.84% | 609.79% | Upgrade
|
| Shares Outstanding (Basic) | 28 | 28 | 28 | 27 | 27 | 27 | Upgrade
|
| Shares Outstanding (Diluted) | 28 | 28 | 28 | 27 | 27 | 27 | Upgrade
|
| Shares Change (YoY) | 0.03% | 0.19% | 0.43% | 1.14% | 0.56% | -0.10% | Upgrade
|
| EPS (Basic) | 16.45 | 15.11 | 11.56 | 11.06 | 8.67 | 9.25 | Upgrade
|
| EPS (Diluted) | 16.45 | 15.11 | 11.56 | 11.06 | 8.67 | 9.25 | Upgrade
|
| EPS Growth | 76.33% | 30.71% | 4.52% | 27.63% | -6.32% | 611.54% | Upgrade
|
| Free Cash Flow | 593.92 | 575.81 | 322.39 | 518.44 | 416.73 | 642.51 | Upgrade
|
| Free Cash Flow Per Share | 21.55 | 20.89 | 11.72 | 18.93 | 15.39 | 23.86 | Upgrade
|
| Dividend Per Share | 10.000 | 10.000 | 8.000 | 9.000 | 6.000 | 8.000 | Upgrade
|
| Dividend Growth | 25.00% | 25.00% | -11.11% | 50.00% | -25.00% | 300.00% | Upgrade
|
| Gross Margin | 35.93% | 35.62% | 35.58% | 35.79% | 34.80% | 35.18% | Upgrade
|
| Operating Margin | 10.29% | 9.59% | 8.71% | 9.65% | 9.22% | 10.54% | Upgrade
|
| Profit Margin | 8.19% | 7.74% | 6.62% | 7.23% | 6.17% | 6.81% | Upgrade
|
| Free Cash Flow Margin | 10.72% | 10.70% | 6.71% | 12.38% | 10.96% | 17.55% | Upgrade
|
| EBITDA | 640.05 | 585.92 | 490.04 | 456.44 | 394.48 | 431.01 | Upgrade
|
| EBITDA Margin | 11.55% | 10.88% | 10.20% | 10.90% | 10.37% | 11.77% | Upgrade
|
| D&A For EBITDA | 70.09 | 69.38 | 71.65 | 52.23 | 43.77 | 45.3 | Upgrade
|
| EBIT | 569.96 | 516.54 | 418.39 | 404.22 | 350.71 | 385.72 | Upgrade
|
| EBIT Margin | 10.29% | 9.59% | 8.71% | 9.65% | 9.22% | 10.54% | Upgrade
|
| Effective Tax Rate | 20.06% | 19.63% | 19.95% | 21.71% | 24.59% | 24.33% | Upgrade
|
| Revenue as Reported | 5,540 | 5,384 | 4,802 | 4,189 | 3,804 | 3,661 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.