Siem Offshore Inc.
SIOFF.OL · OSL
12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | |
|---|---|---|---|---|
| Revenue | NOK 336,026 | NOK 274,306 | NOK 254,493 | NOK 244,843 |
| % Growth | 22.5% | 7.8% | 3.9% | – |
| Cost of Goods Sold | NOK 97,654 | NOK 94,718 | NOK 90,992 | NOK 90,923 |
| Gross Profit | NOK 238,372 | NOK 179,588 | NOK 163,501 | NOK 153,920 |
| % Margin | 70.9% | 65.5% | 64.2% | 62.9% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 22,301 | NOK 22,596 | NOK 19,793 | NOK 19,600 |
| SG&A Expenses | NOK 22,301 | NOK 22,596 | NOK 19,793 | NOK 19,600 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 0 | NOK 117,521 | NOK 106,662 | NOK 127,005 |
| Operating Expenses | NOK 141,909 | NOK 140,117 | NOK 126,455 | NOK 146,605 |
| Operating Income | NOK 163,251 | NOK 39,376 | NOK 38,247 | -NOK 19,330 |
| % Margin | 48.6% | 14.4% | 15% | -7.9% |
| Other Income/Exp. Net | -NOK 9,145 | -NOK 11,894 | NOK 63,665 | -NOK 328,469 |
| Pre-Tax Income | NOK 154,106 | NOK 27,482 | NOK 101,912 | -NOK 347,799 |
| Tax Expense | -NOK 19,027 | -NOK 250 | -NOK 1,000 | NOK 2,673 |
| Net Income | NOK 174,515 | NOK 30,897 | NOK 107,858 | -NOK 350,472 |
| % Margin | 51.9% | 11.3% | 42.4% | -143.1% |
| EPS | 0.73 | 0.13 | 0.73 | -37.5 |
| % Growth | 461.5% | -82.2% | 101.9% | – |
| EPS Diluted | 0.73 | 0.13 | 0.73 | -37.5 |
| Weighted Avg Shares Out | 238,852 | 238,852 | 147,050 | 9,347 |
| Weighted Avg Shares Out Dil | 238,852 | 238,852 | 147,050 | 9,347 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 11,028 | NOK 4,245 | NOK 3,240 | NOK 3,855 |
| Interest Expense | NOK 34,209 | NOK 23,370 | NOK 24,187 | NOK 50,297 |
| Depreciation & Amortization | NOK 68,023 | NOK 75,876 | NOK 58,637 | NOK 74,944 |
| EBITDA | NOK 256,338 | NOK 115,252 | NOK 184,736 | -NOK 222,558 |
| % Margin | 76.3% | 42% | 72.6% | -90.9% |