Stolt-Nielsen Limited
SNI.OL · OSL
11/30/2024 | 11/30/2023 | 11/30/2022 | 11/30/2021 | |
|---|---|---|---|---|
| Revenue | NOK 2,890,625 | NOK 2,820,218 | NOK 2,771,843 | NOK 2,181,082 |
| % Growth | 2.5% | 1.7% | 27.1% | – |
| Cost of Goods Sold | NOK 2,149,767 | NOK 1,745,793 | NOK 2,133,731 | NOK 1,765,165 |
| Gross Profit | NOK 740,858 | NOK 1,074,425 | NOK 638,112 | NOK 415,917 |
| % Margin | 25.6% | 38.1% | 23% | 19.1% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 57,313 | NOK 272,107 | NOK 47,390 | NOK 44,982 |
| SG&A Expenses | NOK 60,199 | NOK 273,412 | NOK 48,831 | NOK 45,960 |
| Sales & Mktg Exp. | NOK 2,886 | NOK 1,305 | NOK 1,441 | NOK 978 |
| Other Operating Expenses | NOK 142,129 | NOK 381,366 | NOK 199,506 | NOK 171,281 |
| Operating Expenses | NOK 202,328 | NOK 654,778 | NOK 248,337 | NOK 217,241 |
| Operating Income | NOK 538,530 | NOK 419,647 | NOK 447,532 | NOK 233,695 |
| % Margin | 18.6% | 14.9% | 16.1% | 10.7% |
| Other Income/Exp. Net | -NOK 97,415 | -NOK 110,213 | -NOK 138,613 | -NOK 130,484 |
| Pre-Tax Income | NOK 441,115 | NOK 309,434 | NOK 308,919 | NOK 103,211 |
| Tax Expense | NOK 46,356 | NOK 12,783 | NOK 28,064 | NOK 24,405 |
| Net Income | NOK 394,759 | NOK 296,651 | NOK 280,855 | NOK 78,806 |
| % Margin | 13.7% | 10.5% | 10.1% | 3.6% |
| EPS | 7.38 | 5.54 | 5.25 | 1.47 |
| % Growth | 33.2% | 5.5% | 257.1% | – |
| EPS Diluted | 7.38 | 5.54 | 5.25 | 1.47 |
| Weighted Avg Shares Out | 53,490 | 53,547 | 53,524 | 53,524 |
| Weighted Avg Shares Out Dil | 53,490 | 53,524 | 53,524 | 53,524 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 16,135 | NOK 5,854 | NOK 3,780 | NOK 2,231 |
| Interest Expense | NOK 126,178 | NOK 118,926 | NOK 111,837 | NOK 105,016 |
| Depreciation & Amortization | NOK 298,757 | NOK 292,321 | NOK 282,123 | NOK 295,459 |
| EBITDA | NOK 862,833 | NOK 720,681 | NOK 702,879 | NOK 503,686 |
| % Margin | 29.8% | 25.6% | 25.4% | 23.1% |