NRC Group ASA
NRC.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 6,892,000 | NOK 6,732,000 | NOK 7,030,000 | NOK 5,957,000 |
| % Growth | 2.4% | -4.2% | 18% | – |
| Cost of Goods Sold | NOK 5,701,000 | NOK 5,387,000 | NOK 6,247,000 | NOK 4,832,000 |
| Gross Profit | NOK 1,191,000 | NOK 1,345,000 | NOK 783,000 | NOK 1,125,000 |
| % Margin | 17.3% | 20% | 11.1% | 18.9% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 44,000 |
| SG&A Expenses | NOK 888,000 | NOK 815,000 | NOK 703,000 | NOK 44,000 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 1,123,000 | NOK 425,000 | NOK 1,022,000 | NOK 946,000 |
| Operating Expenses | NOK 2,011,000 | NOK 1,240,000 | NOK 1,022,000 | NOK 990,000 |
| Operating Income | -NOK 820,000 | NOK 105,000 | -NOK 239,000 | NOK 75,000 |
| % Margin | -11.9% | 1.6% | -3.4% | 1.3% |
| Other Income/Exp. Net | -NOK 99,000 | -NOK 60,000 | -NOK 73,000 | -NOK 66,000 |
| Pre-Tax Income | -NOK 919,000 | NOK 45,000 | -NOK 313,000 | -NOK 24,000 |
| Tax Expense | NOK 81,000 | NOK 8,000 | NOK 51,000 | NOK 3,000 |
| Net Income | -NOK 1,000,000 | NOK 38,000 | -NOK 364,000 | -NOK 27,000 |
| % Margin | -14.5% | 0.6% | -5.2% | -0.5% |
| EPS | -10.54 | 0.51 | -5 | -0.37 |
| % Growth | -2,166.7% | 110.2% | -1,251.4% | – |
| EPS Diluted | -10.54 | 0.51 | -5 | -0.37 |
| Weighted Avg Shares Out | 94,902 | 74,510 | 72,856 | 72,916 |
| Weighted Avg Shares Out Dil | 95,879 | 74,510 | 72,856 | 72,916 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 6,000 | NOK 11,000 | NOK 6,000 | NOK 2,000 |
| Interest Expense | NOK 84,000 | NOK 85,000 | NOK 62,000 | NOK 66,000 |
| Depreciation & Amortization | NOK 195,000 | NOK 211,000 | NOK 222,000 | NOK 251,000 |
| EBITDA | -NOK 622,000 | NOK 331,000 | -NOK 14,000 | NOK 335,000 |
| % Margin | -9% | 4.9% | -0.2% | 5.6% |