Prosafe SE
PRS.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 139,800 | NOK 96,000 | NOK 199,400 | NOK 140,100 |
| % Growth | 45.6% | -51.9% | 42.3% | – |
| Cost of Goods Sold | NOK 33,000 | NOK 31,100 | NOK 29,500 | NOK 33,000 |
| Gross Profit | NOK 106,800 | NOK 64,900 | NOK 169,900 | NOK 107,100 |
| % Margin | 76.4% | 67.6% | 85.2% | 76.4% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 5,600 | NOK 6,100 | NOK 5,500 | NOK 4,500 |
| SG&A Expenses | NOK 5,600 | NOK 6,100 | NOK 5,500 | NOK 4,500 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 110,400 | NOK 100,400 | NOK 132,000 | NOK 111,700 |
| Operating Expenses | NOK 116,000 | NOK 108,200 | NOK 137,500 | NOK 116,200 |
| Operating Income | -NOK 9,200 | -NOK 41,600 | NOK 25,100 | -NOK 39,100 |
| % Margin | -6.6% | -43.3% | 12.6% | -27.9% |
| Other Income/Exp. Net | -NOK 30,400 | -NOK 31,600 | -NOK 15,300 | NOK 980,800 |
| Pre-Tax Income | -NOK 39,600 | -NOK 73,200 | NOK 9,800 | NOK 931,000 |
| Tax Expense | NOK 2,200 | -NOK 5,400 | NOK 8,300 | NOK 3,100 |
| Net Income | -NOK 41,800 | -NOK 67,800 | NOK 1,500 | NOK 927,900 |
| % Margin | -29.9% | -70.6% | 0.8% | 662.3% |
| EPS | -449.95 | -729.82 | 16.15 | 9,988.27 |
| % Growth | 38.3% | -4,619% | -99.8% | – |
| EPS Diluted | -449.95 | -729.82 | 16.15 | 9,988.27 |
| Weighted Avg Shares Out | 93 | 93 | 93 | 93 |
| Weighted Avg Shares Out Dil | 93 | 93 | 93 | 93 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 2,300 | NOK 2,100 | NOK 700 | NOK 1,000 |
| Interest Expense | NOK 31,100 | NOK 30,900 | NOK 14,800 | NOK 37,000 |
| Depreciation & Amortization | NOK 33,000 | NOK 31,100 | NOK 29,500 | NOK 74,700 |
| EBITDA | NOK 24,500 | -NOK 11,200 | NOK 54,100 | NOK 35,600 |
| % Margin | 17.5% | -11.7% | 27.1% | 25.4% |