Norbit ASA (OSL: NORBT)
Norway
· Delayed Price · Currency is NOK 96.10
+2.10 (2.23%)
Dec 27, 2024, 4:25 PM CET
Norbit ASA 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 - 2014 |
|---|---|---|---|---|---|---|---|
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 - 2014 |
| Revenue | 1,591 | 1,519 | 1,168 | 787.8 | 618.8 | 668.18 | Upgrade
|
| Revenue Growth (YoY) | 8.24% | 30.10% | 48.20% | 27.31% | -7.39% | 52.42% | Upgrade
|
| Cost of Revenue | 653.1 | 614.7 | 549.5 | 363.3 | 292.7 | 304.5 | Upgrade
|
| Gross Profit | 938.2 | 904.2 | 618 | 424.5 | 326.1 | 363.68 | Upgrade
|
| Selling, General & Admin | 408.1 | 366.9 | 255.2 | 189.4 | 158.2 | 148.09 | Upgrade
|
| Other Operating Expenses | 146.5 | 145.6 | 127.4 | 93.8 | 74.5 | 57.21 | Upgrade
|
| Operating Expenses | 678.2 | 620.2 | 469.1 | 352.2 | 281.8 | 252.13 | Upgrade
|
| Operating Income | 260 | 284 | 148.9 | 72.3 | 44.3 | 111.55 | Upgrade
|
| Interest Expense | -35.6 | -29.7 | -16.2 | -8.2 | -1 | -6.11 | Upgrade
|
| Interest & Investment Income | 1.1 | 1.1 | 0.2 | 0.1 | - | - | Upgrade
|
| Earnings From Equity Investments | 0.1 | - | -0.2 | -0.3 | 0.6 | 1.47 | Upgrade
|
| Currency Exchange Gain (Loss) | -10.6 | -10.6 | -10.5 | -0.3 | -5.4 | 1.38 | Upgrade
|
| Other Non Operating Income (Expenses) | 23.9 | 1.3 | -1.4 | -1 | -3.7 | 0.11 | Upgrade
|
| EBT Excluding Unusual Items | 238.9 | 246.1 | 120.8 | 62.6 | 34.8 | 108.4 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | 1.2 | - | - | Upgrade
|
| Other Unusual Items | - | - | - | - | - | -12.97 | Upgrade
|
| Pretax Income | 238.9 | 246.1 | 120.8 | 63.8 | 34.8 | 95.43 | Upgrade
|
| Income Tax Expense | 58.6 | 60.8 | 14.1 | 15.9 | 7.5 | 18.16 | Upgrade
|
| Earnings From Continuing Operations | 180.3 | 185.3 | 106.7 | 47.9 | 27.3 | 77.27 | Upgrade
|
| Net Income to Company | - | 185.3 | 106.7 | 47.9 | 27.3 | 77.27 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | - | -0.01 | Upgrade
|
| Net Income | 180.3 | 185.3 | 106.7 | 47.9 | 27.3 | 77.26 | Upgrade
|
| Net Income to Common | 180.3 | 185.3 | 106.7 | 47.9 | 27.3 | 77.26 | Upgrade
|
| Net Income Growth | -1.04% | 73.66% | 122.76% | 75.46% | -64.67% | 62.19% | Upgrade
|
| Shares Outstanding (Basic) | 61 | 60 | 59 | 57 | 57 | 53 | Upgrade
|
| Shares Outstanding (Diluted) | 61 | 60 | 59 | 57 | 57 | 53 | Upgrade
|
| Shares Change (YoY) | 2.55% | 1.63% | 2.19% | 1.20% | 6.25% | 24.78% | Upgrade
|
| EPS (Basic) | 2.97 | 3.11 | 1.82 | 0.83 | 0.48 | 1.45 | Upgrade
|
| EPS (Diluted) | 2.95 | 3.10 | 1.82 | 0.83 | 0.48 | 1.45 | Upgrade
|
| EPS Growth | -3.85% | 70.44% | 119.14% | 72.92% | -66.80% | 30.23% | Upgrade
|
| Free Cash Flow | 403 | 299.4 | 54.2 | 18.7 | 18.6 | 17.87 | Upgrade
|
| Free Cash Flow Per Share | 6.61 | 5.02 | 0.92 | 0.33 | 0.33 | 0.33 | Upgrade
|
| Dividend Per Share | 1.550 | 1.550 | 0.700 | 0.300 | 0.300 | 0.300 | Upgrade
|
| Dividend Growth | 121.43% | 121.43% | 133.33% | 0% | 0% | - | Upgrade
|
| Gross Margin | 58.96% | 59.53% | 52.93% | 53.88% | 52.70% | 54.43% | Upgrade
|
| Operating Margin | 16.34% | 18.70% | 12.75% | 9.18% | 7.16% | 16.69% | Upgrade
|
| Profit Margin | 11.33% | 12.20% | 9.14% | 6.08% | 4.41% | 11.56% | Upgrade
|
| Free Cash Flow Margin | 25.33% | 19.71% | 4.64% | 2.37% | 3.01% | 2.67% | Upgrade
|
| EBITDA | 304.3 | 328.4 | 185.6 | 99 | 61.5 | 130.47 | Upgrade
|
| EBITDA Margin | 19.12% | 21.62% | 15.90% | 12.57% | 9.94% | 19.53% | Upgrade
|
| D&A For EBITDA | 44.3 | 44.4 | 36.7 | 26.7 | 17.2 | 18.92 | Upgrade
|
| EBIT | 260 | 284 | 148.9 | 72.3 | 44.3 | 111.55 | Upgrade
|
| EBIT Margin | 16.34% | 18.70% | 12.75% | 9.18% | 7.16% | 16.69% | Upgrade
|
| Effective Tax Rate | 24.53% | 24.71% | 11.67% | 24.92% | 21.55% | 19.03% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.