Bouvet ASA
BOUV.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 3,921,399 | NOK 3,525,761 | NOK 3,085,470 | NOK 2,695,124 |
| % Growth | 11.2% | 14.3% | 14.5% | – |
| Cost of Goods Sold | NOK 3,135,115 | NOK 2,708,366 | NOK 2,230,401 | NOK 2,019,774 |
| Gross Profit | NOK 786,284 | NOK 817,395 | NOK 855,069 | NOK 675,350 |
| % Margin | 20.1% | 23.2% | 27.7% | 25.1% |
| R&D Expenses | NOK 18,429 | NOK 15,890 | NOK 14,867 | NOK 8,916 |
| G&A Expenses | NOK 8,093 | NOK 7,375 | NOK 8,847 | NOK 14,671 |
| SG&A Expenses | NOK 23,215 | NOK 21,920 | NOK 21,431 | NOK 22,270 |
| Sales & Mktg Exp. | NOK 15,122 | NOK 14,545 | NOK 12,584 | NOK 7,599 |
| Other Operating Expenses | NOK 254,279 | NOK 372,593 | NOK 417,079 | NOK 304,079 |
| Operating Expenses | NOK 295,923 | NOK 410,403 | NOK 453,377 | NOK 335,265 |
| Operating Income | NOK 490,361 | NOK 406,992 | NOK 401,692 | NOK 340,086 |
| % Margin | 12.5% | 11.5% | 13% | 12.6% |
| Other Income/Exp. Net | NOK 826 | NOK 11,426 | -NOK 707 | -NOK 4,972 |
| Pre-Tax Income | NOK 491,187 | NOK 418,418 | NOK 400,985 | NOK 335,114 |
| Tax Expense | NOK 107,745 | NOK 93,126 | NOK 84,669 | NOK 69,256 |
| Net Income | NOK 383,442 | NOK 325,419 | NOK 315,708 | NOK 265,527 |
| % Margin | 9.8% | 9.2% | 10.2% | 9.9% |
| EPS | 3.72 | 3.15 | 3.06 | 2.58 |
| % Growth | 18.1% | 2.9% | 18.6% | – |
| EPS Diluted | 3.69 | 3.13 | 3 | 2.55 |
| Weighted Avg Shares Out | 103,126 | 103,259 | 103,233 | 102,957 |
| Weighted Avg Shares Out Dil | 104,008 | 104,070 | 105,291 | 104,187 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 25,259 | NOK 16,274 | NOK 6,131 | NOK 858 |
| Interest Expense | NOK 25,258 | NOK 9,514 | NOK 7,429 | NOK 6,143 |
| Depreciation & Amortization | NOK 120,431 | NOK 96,918 | NOK 79,046 | NOK 69,706 |
| EBITDA | NOK 636,876 | NOK 524,850 | NOK 480,738 | NOK 410,963 |
| % Margin | 16.2% | 14.9% | 15.6% | 15.2% |