Norwegian Air Shuttle ASA
NWARF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $35 | $26 | $19 | $5 |
| % Growth | 38.3% | 35.3% | 272.3% | – |
| Cost of Goods Sold | $29 | $20 | $17 | $7 |
| Gross Profit | $6 | $5 | $2 | -$2 |
| % Margin | 18.4% | 21.3% | 10.1% | -34.5% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $1 | $1 | $1 | $1 |
| SG&A Expenses | $2 | $2 | $1 | $1 |
| Sales & Mktg Exp. | $1 | $1 | $1 | $0 |
| Other Operating Expenses | $2 | $2 | $1 | $1 |
| Operating Expenses | $5 | $3 | $3 | $2 |
| Operating Income | $2 | $2 | -$0 | -$3 |
| % Margin | 5.3% | 8.7% | -2.5% | -55% |
| Other Income/Exp. Net | -$1 | -$0 | -$0 | $5 |
| Pre-Tax Income | $1 | $2 | $1 | $2 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | $1 | $2 | $1 | $2 |
| % Margin | 3.8% | 6.8% | 5.3% | 36.9% |
| EPS | 1.26 | 1.43 | 0.99 | 3.58 |
| % Growth | -11.9% | 44.4% | -72.3% | – |
| EPS Diluted | 1.2 | 1.43 | 0.82 | 2.68 |
| Weighted Avg Shares Out | 1 | 1 | 1 | 1 |
| Weighted Avg Shares Out Dil | 1 | 1 | 1 | 1 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $1 | $1 | $1 | $1 |
| Depreciation & Amortization | $5 | $4 | $2 | $1 |
| EBITDA | $7 | $6 | $1 | -$2 |
| % Margin | 20.7% | 24.2% | 4.9% | -37.9% |