VOW ASA
VOW.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,018,200 | NOK 918,500 | NOK 782,800 | NOK 454,100 |
| % Growth | 10.9% | 17.3% | 72.4% | – |
| Cost of Goods Sold | NOK 721,700 | NOK 686,400 | NOK 487,200 | NOK 282,500 |
| Gross Profit | NOK 296,500 | NOK 232,100 | NOK 295,600 | NOK 171,600 |
| % Margin | 29.1% | 25.3% | 37.8% | 37.8% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 8,800 | NOK 6,700 |
| G&A Expenses | NOK 19,100 | NOK 60,200 | NOK 47,600 | NOK 20,700 |
| SG&A Expenses | NOK 22,600 | NOK 60,200 | NOK 47,600 | NOK 20,700 |
| Sales & Mktg Exp. | NOK 3,500 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 283,700 | NOK 278,800 | NOK 187,400 | NOK 133,500 |
| Operating Expenses | NOK 306,300 | NOK 339,000 | NOK 235,000 | NOK 154,200 |
| Operating Income | -NOK 9,800 | -NOK 106,900 | NOK 53,300 | NOK 2,400 |
| % Margin | -1% | -11.6% | 6.8% | 0.5% |
| Other Income/Exp. Net | -NOK 125,600 | -NOK 51,300 | -NOK 31,000 | NOK 315,200 |
| Pre-Tax Income | -NOK 135,400 | -NOK 158,200 | NOK 22,300 | NOK 322,300 |
| Tax Expense | -NOK 3,400 | -NOK 5,900 | NOK 7,900 | -NOK 1,000 |
| Net Income | -NOK 132,400 | -NOK 155,200 | NOK 14,300 | NOK 323,300 |
| % Margin | -13% | -16.9% | 1.8% | 71.2% |
| EPS | -0.56 | -0.97 | 0.13 | 2.86 |
| % Growth | 42.3% | -846.2% | -95.5% | – |
| EPS Diluted | -0.56 | -1.33 | 0.12 | 2.8 |
| Weighted Avg Shares Out | 160,337 | 113,841 | 113,923 | 113,239 |
| Weighted Avg Shares Out Dil | 160,337 | 116,746 | 119,167 | 115,464 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 800 | NOK 3,000 | NOK 200 | NOK 100 |
| Interest Expense | NOK 63,600 | NOK 46,200 | NOK 17,600 | NOK 11,500 |
| Depreciation & Amortization | NOK 58,100 | NOK 52,200 | NOK 22,700 | NOK 17,000 |
| EBITDA | NOK 28,100 | -NOK 60,500 | NOK 84,900 | NOK 358,200 |
| % Margin | 2.8% | -6.6% | 10.8% | 78.9% |