BW Offshore Limited
OSE:BWO.OL
22.14 (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
| 659.2 | 774.1 | 829.3 | 886.3 | 1,153 | 870.4 | 626 | 844.7 | 1,108 | 1,070.4 | 982.4 | 909.4 | 846.3 | 549.3 | 398.5 | 451.4 | 662.6 | 111.9 | 51.1 |
| Cost of Revenue
| 187.2 | 208.8 | 270 | 284 | 412.3 | 671.6 | 245.5 | 538.7 | 755.7 | 689.9 | 708.9 | 767.5 | 0 | 0 | 262.5 | 375.8 | 97 | 0 | 0 |
| Gross Profit
| 472 | 565.3 | 559.3 | 602.3 | 740.7 | 198.8 | 380.5 | 306 | 352.3 | 380.5 | 273.5 | 141.9 | 846.3 | 549.3 | 136 | 75.6 | 565.6 | 111.9 | 51.1 |
| Gross Profit Ratio
| 0.716 | 0.73 | 0.674 | 0.68 | 0.642 | 0.228 | 0.608 | 0.362 | 0.318 | 0.355 | 0.278 | 0.156 | 1 | 1 | 0.341 | 0.167 | 0.854 | 1 | 1 |
| Reseach & Development Expenses
| 5.1 | 4.6 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 28.6 | 19.4 | 8.6 | 39.1 | 24.6 | 18.2 | 14.7 | 13.5 | 18.5 | 20 | 18.4 | 20 | 51.1 | 66 | 12.1 | 58 | 460.7 | 15.8 | 5.6 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 28.6 | 19.4 | 8.6 | 39.1 | 24.6 | 18.2 | 14.7 | 13.5 | 18.5 | 20 | 18.4 | 20 | 51.1 | 66 | 12.1 | 58 | 460.7 | 15.8 | 5.6 |
| Other Expenses
| 0 | 408.6 | 418.6 | 411.1 | 407.2 | 370 | 259.1 | 324.5 | -31.2 | -36.6 | -28.2 | -65.5 | 672.7 | -9.5 | -5.5 | -30.1 | 19.4 | 79.1 | 39.2 |
| Operating Expenses
| 353.7 | 428 | 427.2 | 450.2 | 431.8 | 49.6 | 273.8 | 110.6 | 77.6 | 97.7 | 87.7 | 120.7 | 723.8 | 468.1 | 123.1 | 27.9 | 480.1 | 94.9 | 44.8 |
| Operating Income
| 137.9 | 123.6 | 169.4 | 124.2 | 232.6 | 157.5 | 80.2 | -35 | -119.7 | 297.5 | 181.4 | 94.8 | 122.5 | 81.2 | 12.9 | 47.7 | 85.5 | 17 | 6.3 |
| Operating Income Ratio
| 0.209 | 0.16 | 0.204 | 0.14 | 0.202 | 0.181 | 0.128 | -0.041 | -0.108 | 0.278 | 0.185 | 0.104 | 0.145 | 0.148 | 0.032 | 0.106 | 0.129 | 0.152 | 0.123 |
| Total Other Income Expenses Net
| -24.6 | 26.1 | -122.5 | -396.2 | -48.3 | -72.4 | -63.2 | -295.6 | -481.7 | -94 | -94 | -58 | -193.4 | -164.3 | -10.3 | -565.1 | -15.7 | -5.6 | -0.5 |
| Income Before Tax
| 113.3 | 149.7 | 46.9 | -272 | 184.3 | 76.8 | 43.5 | -100.2 | -175.8 | 225.4 | 120 | 28.7 | -70.9 | -83.1 | 2.6 | -517.4 | 69.8 | 11.4 | 5.8 |
| Income Before Tax Ratio
| 0.172 | 0.193 | 0.057 | -0.307 | 0.16 | 0.088 | 0.069 | -0.119 | -0.159 | 0.211 | 0.122 | 0.032 | -0.084 | -0.151 | 0.007 | -1.146 | 0.105 | 0.102 | 0.114 |
| Income Tax Expense
| 15.7 | 20.2 | -15.3 | 38 | 78.2 | 40.3 | 2.3 | 32.7 | 40.5 | 38.2 | 36.4 | 28.7 | 43.9 | 16.4 | 11.4 | 15.2 | 15.2 | 6.9 | 2.9 |
| Net Income
| 100.4 | 129.7 | 62.6 | -310 | 82.6 | 33.5 | 39.8 | -132.9 | -216.3 | 187.2 | 83.6 | 0 | -115.5 | 23.4 | -8.8 | -532.6 | 54.6 | 4.5 | 2.9 |
| Net Income Ratio
| 0.152 | 0.168 | 0.075 | -0.35 | 0.072 | 0.038 | 0.064 | -0.157 | -0.195 | 0.175 | 0.085 | 0 | -0.136 | 0.043 | -0.022 | -1.18 | 0.082 | 0.04 | 0.057 |
| EPS
| 0.56 | 0.72 | 0.35 | -1.45 | 0.45 | 0.18 | 0.22 | -1.47 | -15.72 | 3.16 | 1.4 | 0.022 | -1.96 | 0.47 | -0.23 | -13.65 | 1.4 | 0.35 | 28.17 |
| EPS Diluted
| 0.52 | 0.66 | 0.33 | -1.45 | 0.44 | 0.18 | 0.22 | -1.47 | -15.72 | 3.16 | 1.4 | 0.022 | -1.96 | 0.47 | -0.23 | -13.65 | 1.4 | 0.35 | 28.17 |
| EBITDA
| 319.5 | 365.3 | 439.4 | 408.2 | 644.9 | 501.7 | 307.4 | 416.3 | 541.1 | 520.4 | 445.4 | 247.5 | 304.4 | 122.4 | 91.3 | 86.4 | 153.1 | 48.9 | 20.9 |
| EBITDA Ratio
| 0.485 | 0.472 | 0.53 | 0.461 | 0.559 | 0.576 | 0.491 | 0.493 | 0.488 | 0.486 | 0.453 | 0.272 | 0.36 | 0.223 | 0.229 | 0.191 | 0.231 | 0.437 | 0.409 |