Pexip Holding ASA (OSL: PEXIP)
Norway
· Delayed Price · Currency is NOK 42.20
+0.65 (1.56%)
Nov 21, 2024, 4:25 PM CET
Pexip Holding 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 |
|---|---|---|---|---|---|---|---|
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 | 1,071 | 993.58 | 867.06 | 805.52 | 678.51 | 369.95 | Upgrade
|
| Revenue Growth (YoY) | 10.57% | 14.59% | 7.64% | 18.72% | 83.40% | 72.04% | Upgrade
|
| Cost of Revenue | 677.04 | 652.99 | 741.93 | 632.44 | 413.91 | 188.99 | Upgrade
|
| Gross Profit | 394.16 | 340.6 | 125.13 | 173.08 | 264.61 | 180.97 | Upgrade
|
| Selling, General & Admin | 3.99 | 3.99 | 0.64 | 0.93 | 1.23 | - | Upgrade
|
| Other Operating Expenses | 212.44 | 223.35 | 308.48 | 296.45 | 203.14 | 104.64 | Upgrade
|
| Operating Expenses | 310.76 | 362.8 | 424.25 | 369.15 | 251.7 | 149.11 | Upgrade
|
| Operating Income | 83.41 | -22.2 | -299.12 | -196.07 | 12.91 | 31.86 | Upgrade
|
| Interest Expense | -3.02 | -2.65 | -4.01 | -3.99 | -4.78 | -3.29 | Upgrade
|
| Interest & Investment Income | 26.88 | 19 | 7.96 | 0.52 | 0.14 | 0.47 | Upgrade
|
| Currency Exchange Gain (Loss) | 10.92 | 16.74 | 40.26 | 6.9 | -80.53 | 4.79 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.13 | 0.13 | -0.6 | -0.65 | -25.11 | -17.17 | Upgrade
|
| EBT Excluding Unusual Items | 118.32 | 11.02 | -255.5 | -193.3 | -97.37 | 16.66 | Upgrade
|
| Merger & Restructuring Charges | -17.76 | -10.91 | -61.29 | - | - | - | Upgrade
|
| Impairment of Goodwill | -63.65 | -63.65 | - | - | - | - | Upgrade
|
| Asset Writedown | - | - | - | -1.95 | - | - | Upgrade
|
| Other Unusual Items | - | - | - | - | -4.61 | - | Upgrade
|
| Pretax Income | 36.92 | -63.53 | -316.79 | -195.25 | -101.98 | 16.66 | Upgrade
|
| Income Tax Expense | 37.24 | 16.25 | -54.54 | -37.92 | -12.97 | 4.43 | Upgrade
|
| Net Income | -0.32 | -79.79 | -262.25 | -157.32 | -89.01 | 12.24 | Upgrade
|
| Net Income to Common | -0.32 | -79.79 | -262.25 | -157.32 | -89.01 | 12.24 | Upgrade
|
| Net Income Growth | - | - | - | - | - | -68.40% | Upgrade
|
| Shares Outstanding (Basic) | 102 | 101 | 101 | 103 | 93 | 80 | Upgrade
|
| Shares Outstanding (Diluted) | 102 | 101 | 102 | 103 | 93 | 81 | Upgrade
|
| Shares Change (YoY) | 0.98% | -0.27% | -1.43% | 10.31% | 15.75% | 23.05% | Upgrade
|
| EPS (Basic) | -0.00 | -0.79 | -2.58 | -1.53 | -0.95 | 0.15 | Upgrade
|
| EPS (Diluted) | -0.01 | -0.79 | -2.58 | -1.53 | -0.95 | 0.15 | Upgrade
|
| EPS Growth | - | - | - | - | - | -74.58% | Upgrade
|
| Free Cash Flow | 258.09 | 161.02 | -204.44 | -190.65 | 31.25 | 51.11 | Upgrade
|
| Free Cash Flow Per Share | 2.53 | 1.59 | -2.01 | -1.85 | 0.33 | 0.63 | Upgrade
|
| Dividend Per Share | 0.600 | 0.600 | - | - | - | - | Upgrade
|
| Gross Margin | 36.80% | 34.28% | 14.43% | 21.49% | 39.00% | 48.92% | Upgrade
|
| Operating Margin | 7.79% | -2.23% | -34.50% | -24.34% | 1.90% | 8.61% | Upgrade
|
| Profit Margin | -0.03% | -8.03% | -30.25% | -19.53% | -13.12% | 3.31% | Upgrade
|
| Free Cash Flow Margin | 24.09% | 16.21% | -23.58% | -23.67% | 4.61% | 13.82% | Upgrade
|
| EBITDA | 80.5 | 16.03 | -266.89 | -172.14 | 26.46 | 44.78 | Upgrade
|
| EBITDA Margin | 7.51% | 1.61% | -30.78% | -21.37% | 3.90% | 12.10% | Upgrade
|
| D&A For EBITDA | -2.91 | 38.23 | 32.22 | 23.93 | 13.55 | 12.92 | Upgrade
|
| EBIT | 83.41 | -22.2 | -299.12 | -196.07 | 12.91 | 31.86 | Upgrade
|
| EBIT Margin | 7.79% | -2.23% | -34.50% | -24.34% | 1.90% | 8.61% | Upgrade
|
| Effective Tax Rate | 100.87% | - | - | - | - | 26.57% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.