Hafnia Limited
HAFNI.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 2,869 | NOK 2,672 | NOK 1,833 | NOK 811 |
| % Growth | 7.4% | 45.8% | 125.9% | – |
| Cost of Goods Sold | NOK 2,019 | NOK 1,609 | NOK 992 | NOK 775 |
| Gross Profit | NOK 850 | NOK 1,063 | NOK 840 | NOK 36 |
| % Margin | 29.6% | 39.8% | 45.9% | 4.4% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 28 | NOK 26 | NOK 38 | NOK 29 |
| SG&A Expenses | NOK 28 | NOK 26 | NOK 38 | NOK 29 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 16 | NOK 180 | NOK 43 | NOK 36 |
| Operating Expenses | NOK 44 | NOK 205 | NOK 43 | NOK 36 |
| Operating Income | NOK 806 | NOK 858 | NOK 823 | -NOK 7 |
| % Margin | 28.1% | 32.1% | 44.9% | -0.9% |
| Other Income/Exp. Net | -NOK 27 | -NOK 58 | -NOK 65 | -NOK 46 |
| Pre-Tax Income | NOK 778 | NOK 800 | NOK 758 | -NOK 51 |
| Tax Expense | NOK 4 | NOK 6 | NOK 7 | NOK 4 |
| Net Income | NOK 774 | NOK 793 | NOK 752 | -NOK 55 |
| % Margin | 27% | 29.7% | 41% | -6.8% |
| EPS | 1.52 | 1.56 | 1.57 | -0.15 |
| % Growth | -2.6% | -0.6% | 1,146.7% | – |
| EPS Diluted | 1.5 | 1.56 | 1.54 | -0.15 |
| Weighted Avg Shares Out | 510 | 509 | 478 | 363 |
| Weighted Avg Shares Out Dil | 515 | 509 | 489 | 363 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 16 | NOK 18 | NOK 7 | NOK 2 |
| Interest Expense | NOK 52 | NOK 77 | NOK 94 | NOK 39 |
| Depreciation & Amortization | NOK 215 | NOK 211 | NOK 209 | NOK 152 |
| EBITDA | NOK 992 | NOK 1,088 | NOK 1,059 | NOK 140 |
| % Margin | 34.6% | 40.7% | 57.8% | 17.2% |