Borgestad ASA
OSE:BOR.OL
0.325 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 336.727 | 222.759 | 229.246 | 376.782 | 316.745 | 218.594 | 215.708 | 277.607 | 220.696 | 185.146 | 209.795 | 282.038 | 216.377 | 175.046 | 205.87 | 244.955 | 205.826 | 182.285 | 227.163 | 253.304 | 259.834 | 148.722 | 213.411 | 240.49 | 197.428 | 140.016 | 182.439 | 225.493 | 201.984 | 168.692 | 179.81 | 226.032 | 193.069 | 162.864 | 179.666 | 241.11 | 167.5 | 141.188 | 164.859 | 218.211 | 175.481 | 156.029 | 167.74 | 208.797 | 15.344 | 15.651 | 3.58 | 1.528 | 2.505 | 2.723 | 1.941 | 2.144 | 3.411 | 3.067 | 3.007 | 1.831 | 2.617 | 3.94 | 2.766 | 5.242 | 5.409 | 5.963 |
Cost of Revenue
| 300.107 | 222.506 | 226.22 | 248.248 | 239.024 | 145.968 | 41.481 | 68.534 | 74.092 | 76.448 | 58.596 | 78.243 | 78.427 | 81.85 | 71.235 | 77.224 | 81.741 | 79.557 | 66.193 | 60.435 | 92.525 | 59.193 | 78.376 | 84.549 | 77.914 | 53.672 | 37.427 | 88.352 | 95.868 | 101.404 | 34.153 | 101.238 | 77.102 | 83.615 | 65.192 | 96.441 | 69.489 | 65.539 | 77.852 | 77.77 | 72.965 | 74.675 | 83.388 | 80.246 | 71.255 | 75.641 | 0 | 62.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 36.62 | 0.253 | 3.026 | 128.534 | 77.721 | 72.626 | 174.227 | 209.073 | 146.604 | 108.698 | 151.199 | 203.795 | 137.95 | 93.196 | 134.635 | 167.731 | 124.085 | 102.728 | 160.97 | 192.869 | 167.309 | 89.529 | 135.035 | 155.941 | 119.514 | 86.344 | 145.012 | 137.141 | 106.116 | 67.288 | 145.657 | 124.794 | 115.967 | 79.249 | 114.474 | 144.669 | 98.011 | 75.649 | 87.007 | 140.441 | 102.516 | 81.354 | 84.352 | 128.551 | -55.911 | -59.99 | 3.58 | -61.009 | 2.505 | 2.723 | 1.941 | 2.144 | 3.411 | 3.067 | 3.007 | 1.831 | 2.617 | 3.94 | 2.766 | 5.242 | 5.409 | 5.963 |
Gross Profit Ratio
| 0.109 | 0.001 | 0.013 | 0.341 | 0.245 | 0.332 | 0.808 | 0.753 | 0.664 | 0.587 | 0.721 | 0.723 | 0.638 | 0.532 | 0.654 | 0.685 | 0.603 | 0.564 | 0.709 | 0.761 | 0.644 | 0.602 | 0.633 | 0.648 | 0.605 | 0.617 | 0.795 | 0.608 | 0.525 | 0.399 | 0.81 | 0.552 | 0.601 | 0.487 | 0.637 | 0.6 | 0.585 | 0.536 | 0.528 | 0.644 | 0.584 | 0.521 | 0.503 | 0.616 | -3.644 | -3.833 | 1 | -39.927 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 0 | 26.309 | 0 | 0 | 0 | 1.771 | 0 | 0 | 0 | 1.979 | 0 | 0 | 0 | 4.746 | 0 | 0 | 0 | 4.166 | 0 | 0 | 0 | 4.619 | 0 | 0 | 0 | 4.644 | 0 | 0 | 0 | 4.248 | 0 | 0 | 0 | 3.669 | 0 | 0 | 0 | 3.114 | 0 | 0 | 0 | 2.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 0 | 86.334 | 184.676 | 33.126 | 34.527 | 39.934 | 17.25 | 79.708 | 83.663 | 62.571 | 35.153 | 83.833 | 71.285 | 63.321 | 44.368 | 80.838 | 77.535 | 58.049 | 25.71 | 84.98 | 79.378 | 59.566 | 78.059 | 78.142 | 65.705 | 53.205 | 76.629 | 73.969 | 64.586 | 51.773 | 77.449 | 68.805 | 62.864 | 48.915 | 58.672 | 60.463 | 56.672 | 44.305 | 39.011 | 64.085 | 55.559 | 44.73 | 51.593 | 50.479 | 49.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 72.607 | 172.729 | 185.165 | 146.784 | 113.43 | 116.484 | 176.837 | 135.249 | 114.251 | 149.009 | 144.418 | 128.613 | 117.545 | 160.889 | 167.264 | 154.232 | 99.628 | 126.897 | 143.071 | 112.771 | 90.78 | 134.701 | 118.938 | 95.381 | 70.943 | 136.874 | 111.336 | 111.054 | 87.96 | 94.781 | 128.936 | 94.402 | 79.18 | 81.495 | 124.561 | 95.226 | 75.544 | 76.843 | 118.628 | 17.9 | 17.104 | 5.99 | 6.337 | 9.561 | 9.918 | 7.264 | 5.57 | 9.509 | 8.32 | 8.55 | 5.741 | 6.929 | 8.733 | 3.443 | 6.826 | 9.149 | 8.184 |
Operating Expenses
| 148.018 | 120.281 | 271.059 | 55.216 | 64.238 | 72.607 | 172.729 | 185.165 | 146.784 | 113.43 | 116.484 | 176.837 | 135.249 | 114.251 | 149.009 | 144.418 | 128.613 | 117.545 | 160.889 | 167.264 | 154.232 | 99.628 | 126.897 | 143.071 | 112.771 | 90.78 | 134.701 | 118.938 | 95.381 | 70.943 | 136.874 | 111.336 | 111.054 | 87.96 | 107.777 | 124.55 | 94.402 | 79.18 | 81.495 | 124.561 | 95.226 | 75.544 | 76.843 | 118.628 | 17.9 | 17.104 | 5.99 | 6.337 | 9.561 | 9.918 | 7.264 | 5.57 | 9.509 | 8.32 | 8.55 | 5.741 | 6.929 | 8.733 | 3.443 | 6.826 | 9.149 | 8.184 |
Operating Income
| 36.62 | 0.253 | 3.026 | 13.575 | 13.483 | 0.019 | 1.498 | 23.908 | 0.834 | -6.021 | 34.713 | 26.958 | 2.702 | -21.055 | -120.404 | 23.312 | -4.529 | -14.818 | 0.081 | 25.604 | 13.077 | -10.099 | 8.139 | 12.869 | 6.744 | -4.436 | 10.31 | 18.203 | 10.736 | -3.656 | 8.782 | 13.458 | 4.913 | -8.71 | 6.697 | 20.119 | 3.609 | -3.531 | 5.512 | 15.88 | 7.29 | 5.816 | 7.509 | 9.923 | -2.556 | -1.453 | -2.41 | -4.808 | -7.056 | -7.195 | -5.323 | -3.426 | -6.097 | -5.253 | -5.542 | -3.91 | -4.312 | -4.793 | -0.677 | -1.584 | -3.74 | -2.221 |
Operating Income Ratio
| 0.109 | 0.001 | 0.013 | 0.036 | 0.043 | 0 | 0.007 | 0.086 | 0.004 | -0.033 | 0.165 | 0.096 | 0.012 | -0.12 | -0.585 | 0.095 | -0.022 | -0.081 | 0 | 0.101 | 0.05 | -0.068 | 0.038 | 0.054 | 0.034 | -0.032 | 0.057 | 0.081 | 0.053 | -0.022 | 0.049 | 0.06 | 0.025 | -0.053 | 0.037 | 0.083 | 0.022 | -0.025 | 0.033 | 0.073 | 0.042 | 0.037 | 0.045 | 0.048 | -0.167 | -0.093 | -0.673 | -3.147 | -2.817 | -2.642 | -2.742 | -1.598 | -1.787 | -1.713 | -1.843 | -2.135 | -1.648 | -1.216 | -0.245 | -0.302 | -0.691 | -0.372 |
Total Other Income Expenses Net
| -3.962 | -4.494 | -0.773 | -14.367 | -11.155 | 5.057 | -111.351 | -9.904 | -9.743 | -13.541 | -13.622 | -14.695 | -12.33 | -16.095 | -160.951 | -9.607 | 29.069 | -10.343 | -23.893 | -10.773 | -20.959 | -13.965 | -13.864 | -10.885 | -12.087 | -15.188 | -7.304 | -13.012 | -10.133 | 23.573 | 3.209 | -13.381 | -10.794 | -11.537 | -6.459 | -15.442 | -7.154 | -13.467 | -27.116 | -9.293 | -9.536 | -10.023 | -11.475 | -10.012 | -7.697 | -7.755 | -2.446 | 2.445 | 5.308 | 3.279 | -15.006 | -6.191 | 0.859 | 3.608 | -19.981 | 17.795 | -27.718 | 13.549 | 12.529 | 10.66 | 37.316 | -53.991 |
Income Before Tax
| 32.658 | -4.241 | 2.253 | -0.792 | 2.328 | 5.076 | -109.853 | 14.004 | -8.909 | -19.562 | -5.458 | 12.263 | -9.629 | -37.15 | -175.325 | 13.706 | 24.541 | -25.16 | -23.812 | 14.832 | -7.882 | -24.064 | -5.726 | 1.985 | -5.344 | -19.624 | 3.007 | 5.191 | 0.602 | 19.918 | 11.992 | 0.077 | -5.881 | -20.248 | 0.238 | 4.677 | -3.545 | -16.998 | -21.604 | 6.587 | -2.246 | -4.213 | -3.966 | -0.089 | -10.253 | -9.208 | -4.856 | -2.364 | -1.748 | -3.916 | -20.329 | -9.617 | -5.239 | -1.645 | -25.524 | 13.885 | -32.03 | 8.756 | 11.852 | 9.076 | 33.576 | -56.212 |
Income Before Tax Ratio
| 0.097 | -0.019 | 0.01 | -0.002 | 0.007 | 0.023 | -0.509 | 0.05 | -0.04 | -0.106 | -0.026 | 0.043 | -0.045 | -0.212 | -0.852 | 0.056 | 0.119 | -0.138 | -0.105 | 0.059 | -0.03 | -0.162 | -0.027 | 0.008 | -0.027 | -0.14 | 0.016 | 0.023 | 0.003 | 0.118 | 0.067 | 0 | -0.03 | -0.124 | 0.001 | 0.019 | -0.021 | -0.12 | -0.131 | 0.03 | -0.013 | -0.027 | -0.024 | -0 | -0.668 | -0.588 | -1.356 | -1.547 | -0.698 | -1.438 | -10.473 | -4.486 | -1.536 | -0.536 | -8.488 | 7.583 | -12.239 | 2.222 | 4.285 | 1.731 | 6.207 | -9.427 |
Income Tax Expense
| 2.309 | 0.721 | 12.593 | 16.738 | -3.948 | 4.262 | -7.181 | 3.906 | 0.658 | 4.406 | -12.279 | 8.144 | -3.024 | -9.219 | 5.755 | 4.894 | 4.671 | -2.552 | 25.881 | -4.249 | 2.02 | -2.929 | -22.04 | -10.51 | 0.154 | -2.577 | 7.915 | 0.769 | -0.508 | -2.864 | 39.839 | -0.844 | -3.025 | 1.798 | 1.262 | 2.74 | -0.087 | -2.27 | 0.997 | 2.763 | -0.629 | -0.855 | -39.945 | 6.637 | 2.033 | 1.75 | 3.339 | 0.945 | 0.886 | 2.005 | 0.89 | 1.39 | 2.168 | 1.079 | -0.63 | 5.677 | -5.925 | 3.557 | 0.06 | 1.377 | 1.867 | -5.342 |
Net Income
| 21.802 | -2.766 | -9.142 | -37.129 | 6.117 | 4.091 | -103.446 | 3.126 | -10.104 | -19.636 | 26.711 | -3.131 | -6.959 | -20.792 | -177.659 | 1.389 | 23.622 | -17.546 | -38.361 | 10.419 | -7.412 | -14.7 | 17.124 | 7.805 | -6.087 | -15.622 | -8.605 | -2.271 | -0.941 | 24.574 | -31.058 | -2.525 | -0.842 | -24.893 | -3.338 | -3.113 | -5.387 | -12.68 | -21.754 | -1.387 | -1.823 | -5.453 | 37.531 | -10.793 | -12.286 | -10.958 | -8.195 | -3.308 | -2.633 | -5.921 | -21.218 | -11.007 | -7.406 | -2.725 | -24.894 | 8.208 | -26.105 | 5.199 | 11.793 | 7.7 | 31.709 | -50.87 |
Net Income Ratio
| 0.065 | -0.012 | -0.04 | -0.099 | 0.019 | 0.019 | -0.48 | 0.011 | -0.046 | -0.106 | 0.128 | -0.011 | -0.032 | -0.119 | -0.863 | 0.006 | 0.115 | -0.096 | -0.169 | 0.041 | -0.029 | -0.099 | 0.08 | 0.032 | -0.031 | -0.112 | -0.047 | -0.01 | -0.005 | 0.146 | -0.173 | -0.011 | -0.004 | -0.153 | -0.019 | -0.013 | -0.032 | -0.09 | -0.132 | -0.006 | -0.01 | -0.035 | 0.224 | -0.052 | -0.801 | -0.7 | -2.289 | -2.165 | -1.051 | -2.174 | -10.931 | -5.134 | -2.171 | -0.888 | -8.279 | 4.483 | -9.975 | 1.32 | 4.264 | 1.469 | 5.862 | -8.531 |
EPS
| 0.62 | -0.079 | -0.26 | -2.63 | 0.44 | 0.29 | -7.32 | 0.22 | -0.715 | -1.874 | 17.907 | -2.098 | -4.663 | -13.932 | -119.125 | 0.931 | 15.829 | -11.767 | -40.93 | 11.814 | -8.404 | -16.67 | 29.124 | 13.275 | -10.364 | -26.631 | -14.395 | -4.031 | -1.727 | 42.033 | -52.973 | -4.031 | -1.152 | -5.54 | -0.74 | -0.69 | -1.2 | -3.3 | -4.84 | -0.31 | -0.38 | -1.21 | 2.32 | -2.57 | -3.99 | -4.04 | -3.17 | -1.39 | -1.05 | -2.31 | -8.2 | -4.28 | -2.85 | -1.05 | -9.65 | 3.15 | -10.05 | 2.03 | 0.85 | 2.93 | 12 | -19.28 |
EPS Diluted
| 0.62 | -0.079 | -0.26 | -2.63 | 0.44 | 0.29 | -7.32 | 0.22 | -0.715 | -1.874 | 17.907 | -2.098 | -4.663 | -13.932 | -119.125 | 0.931 | 15.829 | -11.767 | -40.93 | 11.814 | -8.404 | -16.67 | 29.124 | 13.275 | -10.364 | -26.631 | -14.395 | -4.031 | -1.727 | 42.033 | -52.973 | -4.031 | -1.152 | -5.54 | -0.74 | -0.69 | -1.2 | -3.3 | -4.84 | -0.31 | -0.38 | -1.21 | 2.32 | -2.57 | -3.99 | -4.04 | -3.16 | -1.39 | -1.05 | -2.31 | -8.2 | -4.28 | -2.85 | -1.05 | -9.59 | 3.15 | -10.05 | 2.03 | 0.85 | 2.93 | 12 | -19.28 |
EBITDA
| 45.195 | 8.156 | 8.668 | 82.229 | 18.623 | 7.006 | -89.794 | 35.458 | 7.919 | 1.326 | 17.515 | 32.753 | 10.758 | -15.031 | -148.757 | 33.295 | 47.569 | -2.14 | 2.291 | 37.82 | 15.242 | -3.019 | 14.31 | 18.966 | 15.693 | -0.696 | 19.434 | 23.753 | 19.113 | 37.453 | 28.892 | 20.466 | 11.064 | -2.779 | 18.148 | 24.054 | 11.635 | 0.507 | -3.985 | 21.158 | 13.784 | 13.091 | 12.644 | 17.327 | 2.955 | 3.032 | 4.46 | 2.287 | 2.588 | -0.224 | -15.663 | -6.06 | -1.521 | 1.91 | -9.069 | -3.465 | -3.881 | -4.387 | -0.488 | -1.008 | -3.063 | -1.818 |
EBITDA Ratio
| 0.134 | 0.037 | 0.038 | 0.218 | 0.059 | 0.032 | -0.416 | 0.128 | 0.036 | 0.007 | 0.083 | 0.116 | 0.05 | -0.086 | -0.723 | 0.136 | 0.231 | -0.012 | 0.01 | 0.149 | 0.059 | -0.02 | 0.067 | 0.079 | 0.079 | -0.005 | 0.107 | 0.105 | 0.095 | 0.222 | 0.161 | 0.091 | 0.057 | -0.017 | 0.101 | 0.1 | 0.069 | 0.004 | -0.024 | 0.097 | 0.079 | 0.084 | 0.075 | 0.083 | 0.193 | 0.194 | 1.246 | 1.497 | 1.033 | -0.082 | -8.07 | -2.826 | -0.446 | 0.623 | -3.016 | -1.892 | -1.483 | -1.113 | -0.176 | -0.192 | -0.566 | -0.305 |