BlueNord ASA
BNOR.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 702,300 | NOK 795,100 | NOK 966,900 | NOK 565,300 |
| % Growth | -11.7% | -17.8% | 71% | – |
| Cost of Goods Sold | NOK 445,800 | NOK 442,700 | NOK 456,800 | NOK 405,000 |
| Gross Profit | NOK 256,500 | NOK 352,400 | NOK 510,100 | NOK 160,300 |
| % Margin | 36.5% | 44.3% | 52.8% | 28.4% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 8,400 | NOK 9,400 | NOK 15,300 | NOK 8,200 |
| SG&A Expenses | NOK 8,400 | NOK 9,400 | NOK 15,300 | NOK 8,200 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 29,600 | NOK 24,200 | NOK 17,100 | NOK 14,800 |
| Operating Expenses | NOK 38,000 | NOK 33,600 | NOK 32,400 | NOK 23,000 |
| Operating Income | NOK 218,500 | NOK 318,800 | NOK 477,700 | NOK 137,300 |
| % Margin | 31.1% | 40.1% | 49.4% | 24.3% |
| Other Income/Exp. Net | -NOK 230,600 | -NOK 75,200 | -NOK 168,700 | -NOK 132,400 |
| Pre-Tax Income | -NOK 12,100 | NOK 243,600 | NOK 309,000 | NOK 4,900 |
| Tax Expense | NOK 58,700 | NOK 133,700 | NOK 317,800 | NOK 58,100 |
| Net Income | -NOK 70,800 | NOK 109,800 | -NOK 8,800 | -NOK 53,200 |
| % Margin | -10.1% | 13.8% | -0.9% | -9.4% |
| EPS | -0.28 | 6.87 | -3.39 | -18.9 |
| % Growth | -104.1% | 302.7% | 82.1% | – |
| EPS Diluted | -0.23 | 5.73 | -3.39 | -18.9 |
| Weighted Avg Shares Out | 26,487 | 26,044 | 25,004 | 24,111 |
| Weighted Avg Shares Out Dil | 32,022 | 31,232 | 25,004 | 24,111 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 15,800 | NOK 17,800 | NOK 4,000 | NOK 0 |
| Interest Expense | NOK 133,500 | NOK 18,800 | NOK 37,600 | NOK 89,000 |
| Depreciation & Amortization | NOK 135,400 | NOK 102,600 | NOK 133,500 | NOK 112,300 |
| EBITDA | NOK 256,800 | NOK 365,000 | NOK 480,100 | NOK 206,200 |
| % Margin | 36.6% | 45.9% | 49.7% | 36.5% |