Norsk Renewables AS (OSL: NSOL)
Norway
· Delayed Price · Currency is NOK 0.179
-0.021 (-10.50%)
At close: Jan 17, 2025
Norsk Renewables 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 | 23.23 | 15.54 | 13.08 | 13.51 | 9.11 | 1.15 | Upgrade
|
| Other Revenue | 0 | 0 | - | - | - | - | Upgrade
|
| Revenue | 23.23 | 15.54 | 13.08 | 13.51 | 9.11 | 1.15 | Upgrade
|
| Revenue Growth (YoY) | 150.24% | 18.85% | -3.23% | 48.28% | 694.89% | 861.94% | Upgrade
|
| Selling, General & Admin | 33.14 | 34.94 | 27.08 | 20.47 | 6.96 | 4.18 | Upgrade
|
| Depreciation & Amortization | 6.62 | 9.65 | 10.89 | 10.4 | 7.04 | 0 | Upgrade
|
| Amortization of Goodwill & Intangibles | - | - | - | - | - | 0.06 | Upgrade
|
| Other Operating Expenses | 31.62 | 31.67 | 29.25 | 21.16 | 7.57 | 8.56 | Upgrade
|
| Total Operating Expenses | 71.37 | 76.26 | 67.22 | 52.02 | 21.56 | 12.8 | Upgrade
|
| Operating Income | -48.14 | -60.72 | -54.14 | -38.51 | -12.45 | -11.65 | Upgrade
|
| Interest Expense | -10.36 | -5.79 | -3.49 | -4 | -3.08 | -2.22 | Upgrade
|
| Interest Income | 1.56 | 2.78 | 2.76 | 3.46 | 0.66 | 0.23 | Upgrade
|
| Net Interest Expense | -8.8 | -3.01 | -0.73 | -0.55 | -2.42 | -1.99 | Upgrade
|
| Income (Loss) on Equity Investments | -7.63 | -5.74 | -3.58 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -0.89 | -0.89 | 1.1 | 5.34 | - | - | Upgrade
|
| Other Non-Operating Income (Expenses) | -0.25 | -0.81 | -0.03 | -0.14 | -11.5 | 1.98 | Upgrade
|
| EBT Excluding Unusual Items | -65.7 | -71.17 | -57.38 | -33.85 | -26.36 | -11.66 | Upgrade
|
| Asset Writedown | - | - | -9.49 | - | - | - | Upgrade
|
| Pretax Income | -65.7 | -71.17 | -66.87 | -33.85 | -26.36 | -11.66 | Upgrade
|
| Income Tax Expense | 0.06 | 0.06 | 0.14 | 0.44 | 0 | 0 | Upgrade
|
| Earnings From Continuing Ops. | -65.76 | -71.23 | -67.01 | -34.29 | -26.36 | -11.66 | Upgrade
|
| Minority Interest in Earnings | 0.71 | 2.83 | 14.52 | -0.41 | 5.98 | 0.32 | Upgrade
|
| Net Income | -65.05 | -68.4 | -52.49 | -34.7 | -20.39 | -11.34 | Upgrade
|
| Net Income to Common | -65.05 | -68.4 | -52.49 | -34.7 | -20.39 | -11.34 | Upgrade
|
| Shares Outstanding (Basic) | 209 | 76 | 75 | 75 | 56 | 45 | Upgrade
|
| Shares Outstanding (Diluted) | 209 | 76 | 75 | 75 | 56 | 45 | Upgrade
|
| Shares Change (YoY) | 175.77% | 1.41% | - | 34.46% | 23.57% | - | Upgrade
|
| EPS (Basic) | -0.31 | -0.90 | -0.70 | -0.46 | -0.37 | -0.25 | Upgrade
|
| EPS (Diluted) | -0.31 | -0.90 | -0.70 | -0.46 | -0.37 | -0.25 | Upgrade
|
| Free Cash Flow | -92.93 | -26.79 | -82.99 | -69.23 | -18.12 | -74.09 | Upgrade
|
| Free Cash Flow Per Share | -0.44 | -0.35 | -1.11 | -0.93 | -0.33 | -1.65 | Upgrade
|
| Profit Margin | -280.02% | -440.10% | -401.37% | -256.75% | -223.67% | -989.30% | Upgrade
|
| Free Cash Flow Margin | -400.03% | -172.38% | -634.65% | -512.27% | -198.77% | -6461.56% | Upgrade
|
| EBITDA | -41.52 | -51.07 | -43.26 | -28.11 | -6.69 | -11.65 | Upgrade
|
| EBITDA Margin | -178.71% | - | - | -208.01% | -73.45% | - | Upgrade
|
| D&A For EBITDA | 6.62 | 9.65 | 10.89 | 10.4 | 5.76 | 0 | Upgrade
|
| EBIT | -48.14 | -60.72 | -54.14 | -38.51 | -12.45 | -11.65 | Upgrade
|
| EBIT Margin | -207.20% | - | - | -284.95% | -136.59% | - | Upgrade
|
| Revenue as Reported | 23.29 | 15.6 | 13.74 | 13.59 | 11.66 | 2.82 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.