Akastor ASA
OSE:AKAST.OL
10.38 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 282 | 1,035 | 913 | 4,580 | 5,360 | 3,717 | 4,296 | 5,140 | 15,459 | 21,155 | 42,804 | 44,413 | 35,667 | 46,109 | 53,748 | 58,252 | 57,957 | 50,592 | 36,940 |
| Cost of Revenue
| 312 | 486 | 376 | 2,216 | 2,856 | 1,694 | 2,477 | 2,861 | 9,645 | 13,664 | 21,622 | 21,076 | 16,233 | 24,876 | 29,896 | 35,506 | 36,405 | 31,299 | 21,294 |
| Gross Profit
| -30 | 549 | 537 | 2,364 | 2,504 | 2,023 | 1,819 | 2,279 | 5,814 | 7,491 | 21,182 | 23,337 | 19,434 | 21,233 | 23,852 | 22,746 | 21,552 | 19,293 | 15,646 |
| Gross Profit Ratio
| -0.106 | 0.53 | 0.588 | 0.516 | 0.467 | 0.544 | 0.423 | 0.443 | 0.376 | 0.354 | 0.495 | 0.525 | 0.545 | 0.46 | 0.444 | 0.39 | 0.372 | 0.381 | 0.424 |
| Reseach & Development Expenses
| 0 | 6 | 11 | 47 | 64 | 32 | 16 | 62 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105 | 91 |
| General & Administrative Expenses
| 52 | 79 | 55 | 281 | 251 | 220 | 210 | 274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 36 | 29.5 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 50 | 58 | 71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 52 | 79 | 55 | 281 | 251 | 220 | 210 | 274 | 1,303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 36 | 29.5 |
| Other Expenses
| 0 | 399 | 391 | 2,028 | 2,031 | 1,726 | 1,922 | 2,782 | -202 | 7,207 | 30 | 23 | 16,865 | -84 | -161 | -439 | 4 | 36 | -50 |
| Operating Expenses
| 121 | 478 | 446 | 2,309 | 2,282 | 1,996 | 2,190 | 3,127 | 6,579 | 7,207 | 19,358 | 20,209 | 16,865 | 18,326 | 20,394 | 19,979 | 18,070 | 16,760 | 14,136 |
| Operating Income
| -30 | 228 | -37 | -23 | 300 | 109 | -438 | -1,151 | -2,159 | -706 | 1,885 | 3,573 | 2,569 | 2,907 | 3,458 | 2,767 | 3,482 | 2,533 | 1,510 |
| Operating Income Ratio
| -0.106 | 0.22 | -0.041 | -0.005 | 0.056 | 0.029 | -0.102 | -0.224 | -0.14 | -0.033 | 0.044 | 0.08 | 0.072 | 0.063 | 0.064 | 0.048 | 0.06 | 0.05 | 0.041 |
| Total Other Income Expenses Net
| 9 | -487 | -198 | -360 | -109 | -118 | -841 | -1,476 | -2,086 | -1,937 | -426 | -171 | -496 | -552 | -250 | -664 | 56 | -664 | -770 |
| Income Before Tax
| -21 | -259 | -235 | -383 | 191 | -91 | -1,212 | -2,324 | -2,851 | -1,653 | 1,398 | 2,957 | 2,073 | 2,355 | 3,208 | 2,103 | 3,538 | 1,869 | 740 |
| Income Before Tax Ratio
| -0.074 | -0.25 | -0.257 | -0.084 | 0.036 | -0.024 | -0.282 | -0.452 | -0.184 | -0.078 | 0.033 | 0.067 | 0.058 | 0.051 | 0.06 | 0.036 | 0.061 | 0.037 | 0.02 |
| Income Tax Expense
| 244 | 2 | -20 | 86 | 44 | 103 | -106 | -307 | -286 | -266 | 393 | 697 | 482 | 697 | 877 | 590 | 1,074 | 575 | -312 |
| Net Income
| -265 | -261 | -215 | -469 | 147 | -322 | -58 | -1,282 | -2,587 | 2,482 | 1,257 | 2,249 | 5,254 | 2,010 | 2,260 | 1,438 | 2,401 | 3,738 | 1,229 |
| Net Income Ratio
| -0.94 | -0.252 | -0.235 | -0.102 | 0.027 | -0.087 | -0.014 | -0.249 | -0.167 | 0.117 | 0.029 | 0.051 | 0.147 | 0.044 | 0.042 | 0.025 | 0.041 | 0.074 | 0.033 |
| EPS
| -0.97 | -0.96 | -0.79 | -1.73 | 0.54 | -1.19 | -0.21 | -4.73 | -9.54 | 9.13 | 4.11 | 8.33 | 19.37 | 7.27 | 8.4 | 5.34 | 8.84 | 13.59 | 0.89 |
| EPS Diluted
| -0.97 | -0.96 | -0.79 | -1.73 | 0.54 | -1.19 | -0.21 | -4.73 | -9.54 | 9.13 | 4.11 | 8.3 | 19.32 | 7.25 | 8.39 | 5.34 | 8.84 | 13.59 | 0.89 |
| EBITDA
| -2 | 294 | 223 | 255 | 570 | 706 | -115 | 213 | 1,792 | 2,551 | 3,720 | 4,407 | 3,575 | 3,781 | 4,458 | 3,536 | 4,178 | 2,691 | 1,563 |
| EBITDA Ratio
| -0.007 | 0.284 | 0.244 | 0.056 | 0.106 | 0.19 | -0.027 | 0.041 | 0.116 | 0.121 | 0.087 | 0.099 | 0.1 | 0.082 | 0.083 | 0.061 | 0.072 | 0.053 | 0.042 |