VOW ASA
VOW.OL · OSL
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | NOK 1,018 | NOK 919 | NOK 783 | NOK 454 |
| % Growth | 10.9% | 17.3% | 72.4% | – |
| Cost of Goods Sold | NOK 722 | NOK 686 | NOK 487 | NOK 283 |
| Gross Profit | NOK 297 | NOK 232 | NOK 296 | NOK 172 |
| % Margin | 29.1% | 25.3% | 37.8% | 37.8% |
| R&D Expenses | NOK 0 | NOK 0 | NOK 9 | NOK 7 |
| G&A Expenses | NOK 19 | NOK 60 | NOK 48 | NOK 21 |
| SG&A Expenses | NOK 23 | NOK 60 | NOK 48 | NOK 21 |
| Sales & Mktg Exp. | NOK 4 | NOK 0 | NOK 0 | NOK 0 |
| Other Operating Expenses | NOK 284 | NOK 279 | NOK 187 | NOK 134 |
| Operating Expenses | NOK 306 | NOK 339 | NOK 235 | NOK 154 |
| Operating Income | -NOK 10 | -NOK 107 | NOK 53 | NOK 2 |
| % Margin | -1% | -11.6% | 6.8% | 0.5% |
| Other Income/Exp. Net | -NOK 126 | -NOK 51 | -NOK 31 | NOK 315 |
| Pre-Tax Income | -NOK 135 | -NOK 158 | NOK 22 | NOK 322 |
| Tax Expense | -NOK 3 | -NOK 6 | NOK 8 | -NOK 1 |
| Net Income | -NOK 132 | -NOK 155 | NOK 14 | NOK 323 |
| % 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 | 114 | 114 | 113 |
| Weighted Avg Shares Out Dil | 160 | 117 | 119 | 115 |
| Supplemental Information | – | – | – | – |
| Interest Income | NOK 1 | NOK 3 | NOK 0 | NOK 0 |
| Interest Expense | NOK 64 | NOK 46 | NOK 18 | NOK 12 |
| Depreciation & Amortization | NOK 58 | NOK 52 | NOK 23 | NOK 17 |
| EBITDA | NOK 28 | -NOK 61 | NOK 85 | NOK 358 |
| % Margin | 2.8% | -6.6% | 10.8% | 78.9% |