Tomra Systems ASA
TOM.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,347,474 | NOK 1,286,292 | NOK 1,159,618 | NOK 1,092,228 |
| % Growth | 4.8% | 10.9% | 6.2% | – |
| Cost of Goods Sold | NOK 543,349 | NOK 521,847 | NOK 481,068 | NOK 434,921 |
| Gross Profit | NOK 804,125 | NOK 764,444 | NOK 678,550 | NOK 657,307 |
| % Margin | 59.7% | 59.4% | 58.5% | 60.2% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| G&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| SG&A Expenses | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Sales & Mktg Exp. | NOK 0 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 647,639 | NOK 663,670 | NOK 540,600 | NOK 501,864 |
| Operating Expenses | NOK 647,639 | NOK 663,670 | NOK 540,600 | NOK 501,864 |
| Operating Income | NOK 156,485 | NOK 100,774 | NOK 137,950 | NOK 155,443 |
| % Margin | 11.6% | 7.8% | 11.9% | 14.2% |
| Other Income/Exp. Net | -NOK 25,398 | -NOK 16,180 | -NOK 4,624 | -NOK 2,904 |
| Pre-Tax Income | NOK 131,088 | NOK 84,594 | NOK 133,326 | NOK 152,540 |
| Tax Expense | NOK 31,697 | NOK 20,574 | NOK 31,750 | NOK 39,149 |
| Net Income | NOK 93,791 | NOK 59,426 | NOK 97,884 | NOK 109,286 |
| % Margin | 7% | 4.6% | 8.4% | 10% |
| EPS | 0.32 | 0.199 | 0.33 | 0.37 |
| % Growth | 60.4% | -39.6% | -10.8% | – |
| EPS Diluted | 0.32 | 0.199 | 0.33 | 0.37 |
| Weighted Avg Shares Out | 295,671 | 295,424 | 295,240 | 295,371 |
| Weighted Avg Shares Out Dil | 295,671 | 295,424 | 295,240 | 295,371 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 2,300 | NOK 999 | NOK 1,408 | NOK 1,161 |
| Interest Expense | NOK 22,198 | NOK 15,581 | NOK 6,974 | NOK 5,337 |
| Depreciation & Amortization | NOK 99,591 | NOK 96,879 | NOK 86,686 | NOK 85,586 |
| EBITDA | NOK 252,876 | NOK 197,054 | NOK 226,986 | NOK 243,463 |
| % Margin | 18.8% | 15.3% | 19.6% | 22.3% |