Awilco LNG ASA
ALNG.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 67,589 | NOK 80,723 | NOK 51,541 | NOK 59,552 |
| % Growth | -16.3% | 56.6% | -13.5% | – |
| Cost of Goods Sold | NOK 18,815 | NOK 14,185 | NOK 26,510 | NOK 22,181 |
| Gross Profit | NOK 48,774 | NOK 66,538 | NOK 25,031 | NOK 37,371 |
| % Margin | 72.2% | 82.4% | 48.6% | 62.8% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 3,022 | NOK 2,857 | NOK 2,669 | NOK 2,370 |
| SG&A Expenses | NOK 3,022 | NOK 4,241 | NOK 2,669 | NOK 2,370 |
| Sales & Mktg Exp. | NOK 0 | NOK 1,384 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 12,483 | NOK 11,307 | NOK 4,323 | NOK 4,368 |
| Operating Expenses | NOK 15,505 | NOK 15,548 | NOK 6,992 | NOK 6,738 |
| Operating Income | NOK 33,269 | NOK 50,990 | NOK 18,039 | NOK 30,633 |
| % Margin | 49.2% | 63.2% | 35% | 51.4% |
| Other Income/Exp. Net | -NOK 16,159 | -NOK 12,698 | -NOK 12,239 | -NOK 9,518 |
| Pre-Tax Income | NOK 17,110 | NOK 38,292 | NOK 5,800 | NOK 21,115 |
| Tax Expense | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Net Income | NOK 17,110 | NOK 38,292 | NOK 5,800 | NOK 21,115 |
| % Margin | 25.3% | 47.4% | 11.3% | 35.5% |
| EPS | 0.12 | 0.29 | 0.04 | 0.16 |
| % Growth | -58.6% | 625% | -75% | – |
| EPS Diluted | 0.13 | 0.29 | 0.04 | 0.16 |
| Weighted Avg Shares Out | 141,124 | 132,549 | 132,549 | 132,549 |
| Weighted Avg Shares Out Dil | 132,549 | 132,549 | 132,549 | 132,549 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 1,322 | NOK 1,232 | NOK 256 | NOK 1 |
| Interest Expense | NOK 20,941 | NOK 18,929 | NOK 12,838 | NOK 10,156 |
| Depreciation & Amortization | NOK 15,569 | NOK 12,906 | NOK 12,720 | NOK 12,564 |
| EBITDA | NOK 53,620 | NOK 70,127 | NOK 31,358 | NOK 43,835 |
| % Margin | 79.3% | 86.9% | 60.8% | 73.6% |