Elkem ASA
ELK.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 17,810 | NOK 34,365 | NOK 45,018 | NOK 33,083 |
| % Growth | -48.2% | -23.7% | 36.1% | – |
| Cost of Goods Sold | NOK 9,091 | NOK 20,401 | NOK 23,320 | NOK 17,197 |
| Gross Profit | NOK 8,719 | NOK 13,964 | NOK 21,698 | NOK 15,886 |
| % Margin | 49% | 40.6% | 48.2% | 48% |
| R&D Expenses | NOK 0 | NOK 1,086 | NOK 1,057 | NOK 769 |
| G&A Expenses | NOK 1,545 | NOK 2,776 | NOK 2,578 | NOK 2,157 |
| SG&A Expenses | NOK 2,745 | NOK 5,311 | NOK 4,973 | NOK 3,818 |
| Sales & Mktg Exp. | NOK 1,200 | NOK 1,910 | NOK 2,395 | NOK 1,661 |
| Other Operating Expenses | NOK 3,879 | NOK 5,884 | NOK 6,584 | NOK 6,173 |
| Operating Expenses | NOK 6,624 | NOK 12,281 | NOK 11,557 | NOK 9,991 |
| Operating Income | NOK 2,094 | NOK 1,682 | NOK 12,414 | NOK 5,785 |
| % Margin | 11.8% | 4.9% | 27.6% | 17.5% |
| Other Income/Exp. Net | -NOK 568 | -NOK 731 | -NOK 178 | NOK 42 |
| Pre-Tax Income | NOK 1,526 | NOK 951 | NOK 12,236 | NOK 5,827 |
| Tax Expense | -NOK 588 | NOK 781 | NOK 2,594 | NOK 1,163 |
| Net Income | NOK 488 | NOK 72 | NOK 9,561 | NOK 4,628 |
| % Margin | 2.7% | 0.2% | 21.2% | 14% |
| EPS | 0.77 | 0.11 | 15.09 | 7.49 |
| % Growth | 600% | -99.3% | 101.5% | – |
| EPS Diluted | 0.77 | 0.11 | 15.04 | 7.44 |
| Weighted Avg Shares Out | 634 | 635 | 634 | 618 |
| Weighted Avg Shares Out Dil | 634 | 636 | 636 | 622 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 78 | NOK 179 | NOK 65 | NOK 34 |
| Interest Expense | NOK 772 | NOK 732 | NOK 304 | NOK 268 |
| Depreciation & Amortization | NOK 2,852 | NOK 2,313 | NOK 2,014 | NOK 1,773 |
| EBITDA | NOK 5,154 | NOK 4,005 | NOK 14,436 | NOK 7,782 |
| % Margin | 28.9% | 11.7% | 32.1% | 23.5% |