Sats ASA
SATS.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 5,064 | NOK 4,734 | NOK 4,082 | NOK 3,247 |
| % Growth | 7% | 16% | 25.7% | – |
| Cost of Goods Sold | NOK 143 | NOK 1,814 | NOK 162 | NOK 106 |
| Gross Profit | NOK 4,921 | NOK 2,920 | NOK 3,920 | NOK 3,141 |
| % Margin | 97.2% | 61.7% | 96% | 96.7% |
| R&D Expenses | NOK 0 | NOK 52 | NOK 72 | NOK 0 |
| G&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 119 | NOK 110 | NOK 167 | NOK 166 |
| Sales & Mktg Exp. | NOK 119 | NOK 110 | NOK 167 | NOK 166 |
| Other Operating Expenses | NOK 4,058 | NOK 973 | NOK 3,661 | NOK 758 |
| Operating Expenses | NOK 4,177 | NOK 1,135 | NOK 3,900 | NOK 924 |
| Operating Income | NOK 744 | NOK 607 | NOK 20 | -NOK 466 |
| % Margin | 14.7% | 12.8% | 0.5% | -14.4% |
| Other Income/Exp. Net | -NOK 310 | -NOK 294 | -NOK 281 | -NOK 298 |
| Pre-Tax Income | NOK 434 | NOK 313 | -NOK 261 | -NOK 522 |
| Tax Expense | NOK 108 | NOK 89 | -NOK 15 | -NOK 70 |
| Net Income | NOK 326 | NOK 224 | -NOK 246 | -NOK 452 |
| % Margin | 6.4% | 4.7% | -6% | -13.9% |
| EPS | 1.59 | 1.1 | -1.25 | -2.65 |
| % Growth | 44.5% | 188% | 52.8% | – |
| EPS Diluted | 1.59 | 1.1 | -1.25 | -2.65 |
| Weighted Avg Shares Out | 204 | 203 | 197 | 171 |
| Weighted Avg Shares Out Dil | 205 | 204 | 197 | 171 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 39 | NOK 50 | NOK 12 | NOK 2 |
| Interest Expense | NOK 334 | NOK 395 | NOK 300 | NOK 302 |
| Depreciation & Amortization | NOK 1,198 | NOK 1,178 | NOK 1,120 | NOK 1,042 |
| EBITDA | NOK 1,966 | NOK 1,894 | NOK 1,159 | NOK 822 |
| % Margin | 38.8% | 40% | 28.4% | 25.3% |