Equinor ASA
STOHF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $102,502,000 | $106,848,000 | $149,004,000 | $88,744,000 |
| % Growth | -4.1% | -28.3% | 67.9% | – |
| Cost of Goods Sold | $59,875,000 | $58,757,000 | $60,197,000 | $46,879,000 |
| Gross Profit | $42,627,000 | $48,091,000 | $88,807,000 | $41,865,000 |
| % Margin | 41.6% | 45% | 59.6% | 47.2% |
| R&D Expenses | $348,000 | $311,000 | $308,000 | $291,000 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $1,255,000 | $2,194,000 | $986,000 | $780,000 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $10,445,000 | $9,816,000 | $9,631,000 | $8,134,000 |
| Operating Expenses | $12,048,000 | $12,321,000 | $10,617,000 | $8,914,000 |
| Operating Income | $30,579,000 | $35,770,000 | $78,811,000 | $33,663,000 |
| % Margin | 29.8% | 33.5% | 52.9% | 37.9% |
| Other Income/Exp. Net | $59,000 | $2,114,000 | -$207,000 | -$2,080,000 |
| Pre-Tax Income | $30,986,000 | $37,884,000 | $78,604,000 | $31,583,000 |
| Tax Expense | $22,157,000 | $25,980,000 | $49,861,000 | $23,007,000 |
| Net Income | $8,806,000 | $11,885,000 | $28,746,000 | $8,563,000 |
| % Margin | 8.6% | 11.1% | 19.3% | 9.6% |
| EPS | 3.12 | 3.93 | 9.06 | 2.64 |
| % Growth | -20.6% | -56.6% | 243.2% | – |
| EPS Diluted | 3.11 | 3.93 | 9.03 | 2.63 |
| Weighted Avg Shares Out | 2,821,000 | 3,021,000 | 3,174,000 | 3,245,000 |
| Weighted Avg Shares Out Dil | 2,827,000 | 3,027,000 | 3,183,000 | 3,254,000 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1,801,000 | $2,231,000 | $1,222,000 | $112,000 |
| Interest Expense | $1,057,000 | $1,122,000 | $1,379,000 | $769,000 |
| Depreciation & Amortization | $9,906,000 | $10,634,000 | $6,391,000 | $11,719,000 |
| EBITDA | $41,949,000 | $49,587,000 | $85,924,000 | $44,071,000 |
| % Margin | 40.9% | 46.4% | 57.7% | 49.7% |