DNB Bank ASA
DNBBF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $84,818,000 | $180,348,000 | $97,086,000 | $63,588,000 |
| % Growth | -53% | 85.8% | 52.7% | – |
| Cost of Goods Sold | $0 | $101,746,000 | $31,427,000 | $7,330,000 |
| Gross Profit | $84,818,000 | $78,602,000 | $65,659,000 | $56,258,000 |
| % Margin | 100% | 43.6% | 67.6% | 88.5% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $17,176,000 | $15,491,000 | $14,510,000 |
| SG&A Expenses | $913,000 | $916,000 | $841,000 | $675,000 |
| Sales & Mktg Exp. | $913,000 | $916,000 | $841,000 | $675,000 |
| Other Operating Expenses | $29,470,000 | $27,246,000 | $24,239,000 | $22,916,000 |
| Operating Expenses | $30,383,000 | $28,162,000 | $25,080,000 | $23,591,000 |
| Operating Income | $54,435,000 | $50,440,000 | $40,579,000 | $32,667,000 |
| % Margin | 64.2% | 28% | 41.8% | 51.4% |
| Other Income/Exp. Net | $443,000 | $0 | $0 | $0 |
| Pre-Tax Income | $54,878,000 | $50,440,000 | $40,579,000 | $32,667,000 |
| Tax Expense | $9,074,000 | $10,811,000 | $7,411,000 | $7,462,000 |
| Net Income | $45,771,000 | $39,478,000 | $33,356,000 | $25,329,000 |
| % Margin | 54% | 21.9% | 34.4% | 39.8% |
| EPS | 29.34 | 24.2 | 21.02 | 15.74 |
| % Growth | 21.2% | 15.1% | 33.5% | – |
| EPS Diluted | 29.34 | 24.93 | 21.02 | 15.74 |
| Weighted Avg Shares Out | 1,502,776 | 1,536,882 | 1,550,333 | 1,550,290 |
| Weighted Avg Shares Out Dil | 1,502,776 | 1,536,882 | 1,550,333 | 1,550,290 |
| Supplemental Information | – | – | – | – |
| Interest Income | $193,554,000 | $160,645,000 | $79,992,000 | $46,887,000 |
| Interest Expense | $129,364,000 | $99,097,000 | $31,699,000 | $8,198,000 |
| Depreciation & Amortization | $3,594,000 | $3,612,000 | $3,455,000 | $3,361,000 |
| EBITDA | $0 | $54,052,000 | $44,034,000 | $36,028,000 |
| % Margin | 0% | 30% | 45.4% | 56.7% |