Norse Atlantic ASA
NORSE.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 588 | NOK 439 | NOK 104 | NOK 0 |
| % Growth | 33.8% | 321.4% | – | – |
| Cost of Goods Sold | NOK 574 | NOK 488 | NOK 170 | NOK 5 |
| Gross Profit | NOK 14 | -NOK 48 | -NOK 66 | -NOK 5 |
| % Margin | 2.4% | -11% | -63.3% | – |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 16 | NOK 14 | NOK 9 | NOK 3 |
| SG&A Expenses | NOK 48 | NOK 37 | NOK 16 | NOK 3 |
| Sales & Mktg Exp. | NOK 32 | NOK 23 | NOK 6 | NOK 0 |
| Other Operating Expenses | NOK 64 | NOK 49 | NOK 0 | NOK 0 |
| Operating Expenses | NOK 111 | NOK 87 | NOK 80 | NOK 3 |
| Operating Income | -NOK 97 | -NOK 135 | -NOK 146 | -NOK 8 |
| % Margin | -16.5% | -30.8% | -140.1% | – |
| Other Income/Exp. Net | -NOK 38 | -NOK 33 | -NOK 29 | NOK 0 |
| Pre-Tax Income | -NOK 135 | -NOK 169 | -NOK 175 | -NOK 7 |
| Tax Expense | NOK 0 | NOK 0 | NOK 1 | NOK 0 |
| Net Income | -NOK 135 | -NOK 169 | -NOK 175 | -NOK 7 |
| % Margin | -23% | -38.4% | -167.8% | – |
| EPS | -1.04 | -2.5 | -8.3 | -0.45 |
| % Growth | 58.4% | 69.9% | -1,744.4% | – |
| EPS Diluted | -1.04 | -2.5 | -8.3 | -0.45 |
| Weighted Avg Shares Out | 130 | 67 | 21 | 16 |
| Weighted Avg Shares Out Dil | 130 | 67 | 21 | 16 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Interest Expense | NOK 39 | NOK 33 | NOK 24 | NOK 0 |
| Depreciation & Amortization | NOK 88 | NOK 84 | NOK 59 | NOK 0 |
| EBITDA | -NOK 8 | -NOK 51 | -NOK 88 | -NOK 8 |
| % Margin | -1.4% | -11.6% | -84% | – |