Norwegian Energy Company ASA
NOR.OL · OSL
12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | |
|---|---|---|---|---|
| Revenue | NOK 795 | NOK 967 | NOK 565 | NOK 567 |
| % Growth | -17.8% | 71% | -0.3% | – |
| Cost of Goods Sold | NOK 443 | NOK 457 | NOK 405 | NOK 487 |
| Gross Profit | NOK 352 | NOK 510 | NOK 160 | NOK 80 |
| % Margin | 44.3% | 52.8% | 28.4% | 14.1% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 9 | NOK 15 | NOK 8 | NOK 5 |
| SG&A Expenses | NOK 9 | NOK 15 | NOK 8 | NOK 5 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 24 | NOK 17 | NOK 15 | NOK 18 |
| Operating Expenses | NOK 34 | NOK 32 | NOK 23 | NOK 23 |
| Operating Income | NOK 319 | NOK 478 | NOK 137 | NOK 57 |
| % Margin | 40.1% | 49.4% | 24.3% | 10.1% |
| Other Income/Exp. Net | -NOK 75 | -NOK 169 | -NOK 132 | -NOK 75 |
| Pre-Tax Income | NOK 244 | NOK 309 | NOK 5 | -NOK 18 |
| Tax Expense | NOK 134 | NOK 318 | NOK 58 | -NOK 35 |
| Net Income | NOK 110 | -NOK 9 | -NOK 53 | NOK 17 |
| % Margin | 13.8% | -0.9% | -9.4% | 3% |
| EPS | 6.87 | -3.39 | -18.9 | 6.62 |
| % Growth | 302.7% | 82.1% | -385.5% | – |
| EPS Diluted | 5.73 | -3.39 | -18.9 | 4.56 |
| Weighted Avg Shares Out | 26 | 25 | 24 | 24 |
| Weighted Avg Shares Out Dil | 31 | 25 | 24 | 35 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 18 | NOK 4 | NOK 0 | NOK 2 |
| Interest Expense | NOK 19 | NOK 38 | NOK 89 | NOK 86 |
| Depreciation & Amortization | NOK 103 | NOK 134 | NOK 112 | NOK 193 |
| EBITDA | NOK 365 | NOK 480 | NOK 206 | NOK 261 |
| % Margin | 45.9% | 49.7% | 36.5% | 46% |