Carasent ASA
OSE:CARA.OL
11.5 (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 | 2004 | 2003 | 2002 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 243.984 | 195.259 | 137.125 | 70.576 | 47.927 | 23.965 | 0 | 193.759 | 302.532 | 292.382 | 254.181 | 239.406 | 242.775 | 227.161 | 250.429 | 234.035 | 210.38 | 133.328 | 55.074 | 37.626 | 22.111 | 12.545 |
| Cost of Revenue
| 229.231 | 33.84 | 24.226 | 13.789 | 8.745 | 5.032 | 0.911 | 71.119 | 90.533 | 99.255 | 71.629 | 65.814 | 69.799 | 59.971 | 61.985 | 63.205 | 53.821 | 35.202 | 14.837 | 10.765 | 7.359 | 7.769 |
| Gross Profit
| 14.753 | 161.419 | 112.899 | 56.787 | 39.182 | 18.933 | -0.911 | 122.64 | 211.999 | 193.127 | 182.552 | 173.592 | 172.976 | 167.19 | 188.444 | 170.83 | 156.559 | 98.126 | 40.237 | 26.861 | 14.752 | 4.776 |
| Gross Profit Ratio
| 0.06 | 0.827 | 0.823 | 0.805 | 0.818 | 0.79 | 0 | 0.633 | 0.701 | 0.661 | 0.718 | 0.725 | 0.712 | 0.736 | 0.752 | 0.73 | 0.744 | 0.736 | 0.731 | 0.714 | 0.667 | 0.381 |
| Reseach & Development Expenses
| 31.026 | 10.423 | 9.81 | 4.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 55.861 | 62.259 | 32.191 | 14.605 | 4.693 | 7.583 | 3.884 | 0 | 15.788 | 15.338 | 9.895 | 9.653 | 0 | 65.955 | 77.447 | 0 | 25.308 | 16.067 | 13.004 | 9.507 | 0 | 0 |
| Selling & Marketing Expenses
| 1.925 | 1.467 | 1.732 | 0.526 | 0.277 | 0.357 | 0 | 0 | 5.863 | 6.097 | 5.224 | 7.688 | 0 | 0 | 0 | 0 | 11.648 | 7.32 | 2.72 | 1.564 | 0 | 0 |
| SG&A
| 46.795 | 63.726 | 33.923 | 15.131 | 4.97 | 7.94 | 3.884 | 28.127 | 21.651 | 21.435 | 15.119 | 17.341 | 0 | 65.955 | 77.447 | 0 | 36.956 | 23.387 | 15.724 | 11.071 | 0 | 0 |
| Other Expenses
| 177.536 | 99.055 | 69.33 | 38.228 | 29.731 | 17.746 | 1.88 | 124.196 | 177.268 | 46.988 | 117.862 | 159.941 | 160.119 | 109.624 | 1.064 | -11.761 | 159.947 | 106.82 | 64.529 | 63.427 | 50.959 | 99.994 |
| Operating Expenses
| 46.795 | 162.781 | 103.253 | 53.359 | 34.701 | 25.686 | 5.764 | 124.196 | 264.346 | 205.618 | 170.012 | 159.941 | 160.119 | 175.579 | 195.744 | 215.995 | 196.903 | 130.207 | 80.253 | 74.498 | 50.959 | 99.994 |
| Operating Income
| -32.042 | 35.148 | 4.38 | 3.427 | 4.481 | -6.752 | -5.764 | 111.056 | -105.09 | -69.263 | 12.54 | 13.651 | 12.857 | -8.389 | -7.3 | -45.165 | -83.694 | -32.081 | -40.016 | -47.637 | -44.207 | -99.723 |
| Operating Income Ratio
| -0.131 | 0.18 | 0.032 | 0.049 | 0.093 | -0.282 | 0 | 0.573 | -0.347 | -0.237 | 0.049 | 0.057 | 0.053 | -0.037 | -0.029 | -0.193 | -0.398 | -0.241 | -0.727 | -1.266 | -1.999 | -7.949 |
| Total Other Income Expenses Net
| -18.035 | -1.274 | -0.646 | -39.099 | -0.29 | -0.043 | 26.072 | 105.463 | 115.111 | -51.709 | -6.787 | -5.566 | -7.873 | -9.594 | -13.003 | -11.761 | -53.997 | -5.145 | -2.44 | 0.079 | 0 | 0 |
| Income Before Tax
| -50.077 | 33.874 | 3.734 | -35.672 | 4.191 | -6.796 | 20.307 | 103.907 | 62.764 | -78.735 | 5.753 | 8.084 | 4.984 | -17.984 | -20.303 | -56.926 | -94.341 | -37.226 | -42.456 | -47.558 | 0 | 0 |
| Income Before Tax Ratio
| -0.205 | 0.173 | 0.027 | -0.505 | 0.087 | -0.284 | 0 | 0.536 | 0.207 | -0.269 | 0.023 | 0.034 | 0.021 | -0.079 | -0.081 | -0.243 | -0.448 | -0.279 | -0.771 | -1.264 | 0 | 0 |
| Income Tax Expense
| -3.632 | 2.704 | 3.882 | 2.459 | 0.979 | 0.24 | 26.019 | -4.08 | 2.532 | 14.535 | 1.003 | 1.022 | 0.788 | 0.3 | 0.126 | 0.647 | 38.532 | -3.837 | -2.207 | 0.161 | 6.907 | 8.817 |
| Net Income
| -46.445 | 31.17 | -0.148 | -38.131 | 3.212 | -7.036 | 20.307 | 107.988 | 60.232 | -78.735 | 4.75 | 7.063 | 4.196 | -18.283 | -20.429 | -57.573 | -138.521 | -37.226 | -42.456 | -47.558 | -43.114 | -104.035 |
| Net Income Ratio
| -0.19 | 0.16 | -0.001 | -0.54 | 0.067 | -0.294 | 0 | 0.557 | 0.199 | -0.269 | 0.019 | 0.03 | 0.017 | -0.08 | -0.082 | -0.246 | -0.658 | -0.279 | -0.771 | -1.264 | -1.95 | -8.293 |
| EPS
| -0.6 | 0.39 | -0.002 | -0.85 | 0.079 | -0.17 | 1 | 6.92 | 2.81 | -3.86 | 0.24 | 0.45 | 0.24 | -0.9 | -2.3 | -9.67 | -31.68 | -11.12 | -15.91 | -19.03 | -18.55 | -55.48 |
| EPS Diluted
| -0.6 | 0.39 | -0.002 | -0.85 | 0.079 | -0.17 | 1 | 6.92 | 2.81 | -3.86 | 0.24 | 0.45 | 0.24 | -0.9 | -2.3 | -9.67 | -31.68 | -11.12 | -15.91 | -19.03 | -18.55 | -55.48 |
| EBITDA
| 18.853 | 69.229 | 27.716 | 16.044 | 11.838 | -3.031 | 20.307 | 10.546 | 130.96 | 19.963 | 39.257 | 34.733 | 33.097 | 13.439 | 10.863 | -16.898 | -18.078 | -20.865 | -34.627 | -39.678 | -24.892 | -76.987 |
| EBITDA Ratio
| 0.077 | 0.355 | 0.202 | 0.227 | 0.247 | -0.126 | 0 | 0.054 | 0.433 | 0.068 | 0.154 | 0.145 | 0.136 | 0.059 | 0.043 | -0.072 | -0.086 | -0.156 | -0.629 | -1.055 | -1.126 | -6.137 |