Elopak ASA

Name: Elopak ASA Financial Statements
Creator: AlphaPilot

ELO.OL · OSL

	12/31/2024	12/31/2023	12/31/2022	12/31/2021
Revenue	NOK 1,157	NOK 1,132	NOK 1,024	NOK 855
% Growth	2.2%	10.6%	19.7%	–
Cost of Goods Sold	NOK 720	NOK 720	NOK 681	NOK 538
Gross Profit	NOK 437	NOK 412	NOK 342	NOK 317
% Margin	37.8%	36.4%	33.4%	37.1%
R&D Expenses	NOK 0	NOK 17	NOK 0	NOK 0
G&A Expenses	NOK 17	NOK 16	NOK 18	NOK 16
SG&A Expenses	NOK 26	NOK 24	NOK 25	NOK 22
Sales & Mktg Exp.	NOK 9	NOK 8	NOK 7	NOK 6
Other Operating Expenses	NOK 312	NOK 103	NOK 0	NOK 246
Operating Expenses	NOK 337	NOK 309	NOK 293	NOK 268
Operating Income	NOK 99	NOK 103	NOK 42	NOK 49
% Margin	8.6%	9.1%	4.1%	5.8%
Other Income/Exp. Net	-NOK 11	-NOK 18	NOK 5	-NOK 4
Pre-Tax Income	NOK 89	NOK 85	NOK 46	NOK 46
Tax Expense	NOK 27	NOK 16	NOK 12	NOK 15
Net Income	NOK 61	NOK 67	NOK 11	NOK 34
% Margin	5.3%	5.9%	1.1%	4%
EPS	0.23	0.26	0.04	0.13
% Growth	-11.5%	550%	-69.2%	–
EPS Diluted	0.23	0.25	0.04	0.13
Weighted Avg Shares Out	269	264	269	260
Weighted Avg Shares Out Dil	269	269	271	260
Supplemental Information	–	–	–	–
Interest Income	NOK 18	NOK 1	NOK 10	NOK 1
Interest Expense	NOK 36	NOK 26	NOK 11	NOK 7
Depreciation & Amortization	NOK 35	NOK 61	NOK 76	NOK 56
EBITDA	NOK 137	NOK 172	NOK 133	NOK 108
% Margin	11.9%	15.2%	13%	12.6%