Cambi ASA
CAMBI.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,033,400 | NOK 976,600 | NOK 440,400 | NOK 457,700 |
| % Growth | 5.8% | 121.8% | -3.8% | – |
| Cost of Goods Sold | NOK 461,200 | NOK 445,400 | NOK 218,800 | NOK 233,700 |
| Gross Profit | NOK 572,100 | NOK 274,400 | NOK 221,600 | NOK 224,000 |
| % Margin | 55.4% | 28.1% | 50.3% | 48.9% |
| R&D Expenses | NOK 29,200 | NOK 24,300 | NOK 14,700 | NOK 9,800 |
| G&A Expenses | NOK 237,400 | NOK 194,400 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 245,400 | NOK 200,700 | NOK 5,400 | NOK 4,400 |
| Sales & Mktg Exp. | NOK 8,000 | NOK 6,300 | NOK 5,400 | NOK 4,400 |
| Other Operating Expenses | NOK 98,000 | NOK 85,000 | NOK 80,100 | -NOK 266,800 |
| Operating Expenses | NOK 372,600 | NOK 306,100 | NOK 237,200 | NOK 195,300 |
| Operating Income | NOK 199,600 | NOK 225,100 | -NOK 15,600 | NOK 28,700 |
| % Margin | 19.3% | 23% | -3.5% | 6.3% |
| Other Income/Exp. Net | -NOK 9,400 | NOK 3,800 | NOK 1,600 | -NOK 11,900 |
| Pre-Tax Income | NOK 190,200 | NOK 228,900 | -NOK 14,000 | NOK 16,800 |
| Tax Expense | NOK 41,500 | NOK 45,900 | -NOK 1,200 | NOK 4,900 |
| Net Income | NOK 149,300 | NOK 184,100 | -NOK 11,600 | NOK 13,300 |
| % 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 | 160,026 | 160,026 | 158,263 | 159,952 |
| Weighted Avg Shares Out Dil | 160,026 | 160,026 | 158,263 | 159,952 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 16,900 | NOK 19,500 | NOK 4,500 | NOK 1,500 |
| Interest Expense | NOK 19,000 | NOK 20,600 | NOK 6,800 | NOK 6,400 |
| Depreciation & Amortization | NOK 26,100 | NOK 24,100 | NOK 18,200 | NOK 7,800 |
| EBITDA | NOK 229,200 | NOK 249,300 | NOK 7,800 | NOK 29,400 |
| % Margin | 22.2% | 25.5% | 1.8% | 6.4% |