Norwegian Air Shuttle ASA (NWARF)
OTCMKTS: NWARF · Delayed Price · USD
1.400
-0.130 (-8.50%)
Apr 25, 2024, 10:13 AM EDT - Market open
Norwegian Air Shuttle ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
| Year | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 - 2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24,316 | 18,869 | 5,068 | 9,096 | 43,522 | 40,266 | 30,948 | 26,055 | 22,491 | 19,540 | Upgrade
|
| Revenue Growth (YoY) | 28.87% | 272.34% | -44.28% | -79.10% | 8.09% | 30.11% | 18.78% | 15.84% | 15.10% | 25.42% | Upgrade
|
| Cost of Revenue | 20,863 | 16,970 | 6,814 | 14,492 | 38,662 | 40,418 | 29,797 | 22,533 | 19,794 | 18,848 | Upgrade
|
| Gross Profit | 3,453 | 1,900 | -1,746.5 | -5,396.2 | 4,860 | -152.2 | 1,151 | 3,522 | 2,697 | 691.9 | Upgrade
|
| Selling, General & Admin | 2,409 | 1,319 | 1,067 | 1,446 | 3,072 | 878.5 | 946.07 | 758.7 | 612.29 | 469.11 | Upgrade
|
| Other Operating Expenses | 1,223 | 1,185 | 710 | 1,106 | 1,778 | 0 | 0 | 0 | 0 | 0 | Upgrade
|
| Operating Expenses | 1,186 | 2,504 | 1,777 | 2,552 | 4,850 | 2,704 | 2,930 | 2,278 | 1,875 | 1,519 | Upgrade
|
| Operating Income | 2,267 | -468.5 | -2,786 | -23,768.4 | 467 | -3,850.6 | -2,002.11 | 1,820 | 347.78 | -1,410.54 | Upgrade
|
| Interest Income | 231.3 | 72.6 | 13.7 | 68.2 | 204.5 | 117.5 | 71.3 | 43.63 | 74.18 | 196.27 | Upgrade
|
| Interest Expense | 848 | 650 | 682.3 | 2,691 | 3,109 | 1,160 | 958.62 | 685.99 | 463.35 | 447.24 | Upgrade
|
| Other Expense / Income | -153.4 | -2,092.4 | -5,330.6 | -4,257.9 | -749.5 | -2,395.5 | -326.38 | -330.6 | -116.43 | -34.46 | Upgrade
|
| Pretax Income | 1,804 | 1,046 | 1,876 | -22,133 | -1,687.6 | -2,490.1 | -2,562.2 | 1,508 | 75.04 | -1,627.05 | Upgrade
|
| Income Tax | 66.9 | 41 | 5.5 | 906.8 | -78.5 | -1,036 | -768.5 | 373.35 | -171.11 | -557.28 | Upgrade
|
| Net Income | 1,737 | 1,006 | 1,871 | -23,039.8 | -1,609.1 | -1,461.1 | -1,794.55 | 1,135 | 246.15 | -1,069.76 | Upgrade
|
| Net Income Growth | 72.74% | -46.24% | - | - | - | - | - | 361.20% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 948 | 930 | 523 | 48 | 3 | 2 | 0 | 1 | 1 | 1 | Upgrade
|
| Shares Outstanding (Diluted) | 1,127 | 1,125 | 699 | 48 | 3 | 2 | 0 | 1 | 1 | 1 | Upgrade
|
| Shares Change | 0.10% | 61.12% | 1346.89% | 1663.24% | 73.12% | 583.30% | -82.87% | 1.35% | -0.55% | 0.38% | Upgrade
|
| EPS (Basic) | 1.83 | 0.99 | 3.58 | -477.22 | -587.67 | -923.80 | -7752.91 | 847.35 | 186.55 | -811.96 | Upgrade
|
| EPS (Diluted) | 1.54 | 0.82 | 2.68 | -477.22 | -587.67 | -923.80 | -7752.91 | 847.35 | 186.55 | -797.78 | Upgrade
|
| EPS Growth | 87.80% | -69.40% | - | - | - | - | - | 354.22% | - | - | Upgrade
|
| Free Cash Flow | 4,017 | 1,552 | 124.3 | -1,423.3 | 2,095 | -11,293.8 | -5,520.14 | -4,985.21 | -2,850.7 | -4,727.12 | Upgrade
|
| Free Cash Flow Per Share | 3.57 | 1.38 | 0.18 | -29.48 | 764.98 | -7140.69 | -23848.41 | -3688.35 | -2137.62 | -3525.25 | Upgrade
|
| Gross Margin | 14.20% | 10.07% | -34.46% | -59.33% | 11.17% | -0.38% | 3.72% | 13.52% | 11.99% | 3.54% | Upgrade
|
| Operating Margin | 9.32% | -2.48% | -54.97% | -261.32% | 1.07% | -9.56% | -6.47% | 6.99% | 1.55% | -7.22% | Upgrade
|
| Profit Margin | 7.14% | 5.33% | 36.91% | -253.31% | -3.70% | -3.63% | -5.80% | 4.36% | 1.09% | -5.47% | Upgrade
|
| Free Cash Flow Margin | 16.52% | 8.22% | 2.45% | -15.65% | 4.81% | -28.05% | -17.84% | -19.13% | -12.67% | -24.19% | Upgrade
|
| Effective Tax Rate | 3.71% | 3.92% | 0.29% | - | - | - | - | 24.75% | -228.04% | - | Upgrade
|
| EBITDA | 5,789 | 933.8 | -1,923.1 | -3,205.9 | 6,925 | 1,433 | -389.72 | 2,892 | 2,687 | 39 | Upgrade
|
| EBITDA Margin | 23.81% | 4.95% | -37.95% | -35.25% | 15.91% | 3.56% | -1.26% | 11.10% | 11.95% | 0.20% | Upgrade
|
| Depreciation & Amortization | 3,522 | 1,402 | 1,134 | 6,215 | 6,458 | 1,668 | 1,405 | 1,296 | 1,133 | 748.14 | Upgrade
|
| EBIT | 2,267 | -468.5 | -3,056.6 | -9,421.1 | 467 | -234.5 | -1,794.8 | 1,597 | 1,554 | -709.14 | Upgrade
|
| EBIT Margin | 9.32% | -2.48% | -60.31% | -103.58% | 1.07% | -0.58% | -5.80% | 6.13% | 6.91% | -3.63% | Upgrade
|
Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.