Cambi ASA
CAMBI.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,033 | NOK 977 | NOK 440 | NOK 458 |
| % Growth | 5.8% | 121.8% | -3.8% | – |
| Cost of Goods Sold | NOK 461 | NOK 445 | NOK 219 | NOK 234 |
| Gross Profit | NOK 572 | NOK 274 | NOK 222 | NOK 224 |
| % Margin | 55.4% | 28.1% | 50.3% | 48.9% |
| R&D Expenses | NOK 29 | NOK 24 | NOK 15 | NOK 10 |
| G&A Expenses | NOK 237 | NOK 194 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 245 | NOK 201 | NOK 5 | NOK 4 |
| Sales & Mktg Exp. | NOK 8 | NOK 6 | NOK 5 | NOK 4 |
| Other Operating Expenses | NOK 98 | NOK 85 | NOK 80 | -NOK 267 |
| Operating Expenses | NOK 373 | NOK 306 | NOK 237 | NOK 195 |
| Operating Income | NOK 200 | NOK 225 | -NOK 16 | NOK 29 |
| % Margin | 19.3% | 23% | -3.5% | 6.3% |
| Other Income/Exp. Net | -NOK 9 | NOK 4 | NOK 2 | -NOK 12 |
| Pre-Tax Income | NOK 190 | NOK 229 | -NOK 14 | NOK 17 |
| Tax Expense | NOK 42 | NOK 46 | -NOK 1 | NOK 5 |
| Net Income | NOK 149 | NOK 184 | -NOK 12 | NOK 13 |
| % Margin | 14.4% | 18.9% | -2.6% | 2.9% |
| EPS | 0.94 | 1.15 | -0.073 | 0.083 |
| % Growth | -18.3% | 1,668.9% | -188.1% | – |
| EPS Diluted | 0.94 | 1.15 | -0.073 | 0.083 |
| Weighted Avg Shares Out | 160 | 160 | 158 | 160 |
| Weighted Avg Shares Out Dil | 160 | 160 | 158 | 160 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 17 | NOK 20 | NOK 5 | NOK 2 |
| Interest Expense | NOK 19 | NOK 21 | NOK 7 | NOK 6 |
| Depreciation & Amortization | NOK 26 | NOK 24 | NOK 18 | NOK 8 |
| EBITDA | NOK 229 | NOK 249 | NOK 8 | NOK 29 |
| % Margin | 22.2% | 25.5% | 1.8% | 6.4% |