Subsea 7 S.A.
SUBC.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 6,837,000 | NOK 5,973,700 | NOK 5,135,800 | NOK 5,010,000 |
| % Growth | 14.5% | 16.3% | 2.5% | – |
| Cost of Goods Sold | NOK 6,132,300 | NOK 5,541,400 | NOK 4,738,800 | NOK 4,714,200 |
| Gross Profit | NOK 704,700 | NOK 432,300 | NOK 397,000 | NOK 295,800 |
| % Margin | 10.3% | 7.2% | 7.7% | 5.9% |
| R&D Expenses | NOK 0 | NOK 13,100 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 297,200 | NOK 73,100 | NOK 72,000 | NOK 69,000 |
| SG&A Expenses | NOK 73,600 | NOK 229,400 | NOK 72,000 | NOK 69,000 |
| Sales & Mktg Exp. | -NOK 223,600 | NOK 156,300 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 185,600 | NOK 85,100 | NOK 176,800 | NOK 162,500 |
| Operating Expenses | NOK 259,200 | NOK 327,600 | NOK 248,800 | NOK 231,500 |
| Operating Income | NOK 445,500 | NOK 104,700 | NOK 148,800 | NOK 110,200 |
| % Margin | 6.5% | 1.8% | 2.9% | 2.2% |
| Other Income/Exp. Net | -NOK 77,300 | -NOK 24,700 | -NOK 12,500 | NOK 29,000 |
| Pre-Tax Income | NOK 368,200 | NOK 80,000 | NOK 136,300 | NOK 100,700 |
| Tax Expense | NOK 151,600 | NOK 70,000 | NOK 99,900 | NOK 64,300 |
| Net Income | NOK 201,400 | NOK 15,400 | NOK 36,400 | NOK 31,800 |
| % Margin | 2.9% | 0.3% | 0.7% | 0.6% |
| EPS | 0.68 | 0.05 | 0.12 | 0.11 |
| % Growth | 1,260% | -58.3% | 9.1% | – |
| EPS Diluted | 0.67 | 0.052 | 0.12 | 0.11 |
| Weighted Avg Shares Out | 298,183 | 308,000 | 291,955 | 297,563 |
| Weighted Avg Shares Out Dil | 299,964 | 299,158 | 292,993 | 298,584 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 24,400 | NOK 25,200 | NOK 9,900 | NOK 4,700 |
| Interest Expense | NOK 101,200 | NOK 71,200 | NOK 24,300 | NOK 20,100 |
| Depreciation & Amortization | NOK 622,500 | NOK 538,000 | NOK 467,600 | NOK 443,800 |
| EBITDA | NOK 1,091,900 | NOK 689,200 | NOK 628,200 | NOK 564,600 |
| % Margin | 16% | 11.5% | 12.2% | 11.3% |