DNO ASA
OSE:DNO.OL
10.95 (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
| 667.5 | 1,377.1 | 1,004.1 | 614.9 | 971.3 | 829.3 | 347.4 | 201.8 | 187.4 | 452 | 487.863 | 508.995 | 346.837 | 212.931 | 149.958 | 197.357 | 242.54 | 214.49 | 117.55 | 274.527 | 301.227 | 244.225 |
| Cost of Revenue
| 364.9 | 460.9 | 443 | 590 | 541.4 | 350.5 | 202.2 | 128.7 | 197 | 316.6 | 201.394 | 217.207 | 195.299 | 105.241 | 113.771 | 106.91 | 100.533 | 71.598 | 57.27 | 37.214 | 13.209 | 16.487 |
| Gross Profit
| 302.6 | 916.2 | 561.1 | 24.9 | 429.9 | 478.8 | 145.2 | 73.1 | -9.6 | 135.4 | 286.47 | 291.788 | 151.538 | 107.69 | 36.187 | 90.447 | 142.007 | 142.892 | 60.28 | 237.313 | 288.018 | 227.738 |
| Gross Profit Ratio
| 0.453 | 0.665 | 0.559 | 0.04 | 0.443 | 0.577 | 0.418 | 0.362 | -0.051 | 0.3 | 0.587 | 0.573 | 0.437 | 0.506 | 0.241 | 0.458 | 0.585 | 0.666 | 0.513 | 0.864 | 0.956 | 0.932 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| -46.3 | 32.5 | 42.3 | 38.9 | 36.6 | 28.7 | 23.1 | 31 | 19 | 21.7 | 22.642 | 19.613 | 40.879 | 82.549 | 68.508 | 4.876 | -3.51 | 8.755 | 13.509 | 10.524 | 13.87 | 17.417 |
| Selling & Marketing Expenses
| 47.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 4.2 | 4.029 | 2.794 | 0 | 0 | 0 | 0 | 6.229 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| -46.3 | 32.5 | 42.3 | 38.9 | 36.6 | 28.7 | 23.1 | 31 | 19 | 21.7 | 22.642 | 19.613 | 40.879 | 82.549 | 68.508 | 4.876 | 2.72 | 8.755 | 13.509 | 10.524 | 13.87 | 17.417 |
| Other Expenses
| 123.6 | 86.8 | 117.9 | 24.6 | 155.2 | 71.3 | -507.4 | 0.1 | -34.2 | 56.5 | 0.016 | 0.018 | -1.206 | -1.514 | 0.035 | 55.929 | 48.861 | -30.281 | 0.015 | -59.386 | 162.995 | 134.772 |
| Operating Expenses
| 77.3 | 119.3 | 160.2 | 63.5 | 191.8 | 100 | -484.3 | 37.8 | 71.6 | 82.4 | 43.212 | 33.243 | 39.673 | 81.036 | 67.11 | 60.805 | 51.58 | 67.116 | 37.043 | 27.25 | 176.865 | 152.189 |
| Operating Income
| 218.3 | 775.3 | 320.9 | -62.5 | 203.3 | 376.8 | 521.1 | 6.1 | -174 | -243.2 | 59.458 | 253.781 | 110.19 | 26.672 | -30.923 | 1.262 | 90.445 | 45.51 | 23.237 | 209.809 | 111.153 | 75.549 |
| Operating Income Ratio
| 0.327 | 0.563 | 0.32 | -0.102 | 0.209 | 0.454 | 1.5 | 0.03 | -0.928 | -0.538 | 0.122 | 0.499 | 0.318 | 0.125 | -0.206 | 0.006 | 0.373 | 0.212 | 0.198 | 0.764 | 0.369 | 0.309 |
| Total Other Income Expenses Net
| -67 | -428.8 | -100.8 | -363.3 | -251.1 | -56.3 | -154.4 | -68.6 | -155.3 | -304.8 | -193.074 | -21.672 | 10.136 | -61.729 | 35.755 | -128.579 | -35.704 | -49.365 | 19.1 | -74.117 | -9.823 | -34.031 |
| Income Before Tax
| 151.3 | 346.5 | 220.1 | -425.8 | -47.8 | 322.5 | 475.1 | -33.3 | -236.5 | -251.8 | 50.184 | 236.873 | 122.001 | -35.075 | 4.832 | -98.936 | 54.723 | 26.41 | 42.337 | 135.946 | 101.33 | 41.518 |
| Income Before Tax Ratio
| 0.227 | 0.252 | 0.219 | -0.692 | -0.049 | 0.389 | 1.368 | -0.165 | -1.262 | -0.557 | 0.103 | 0.465 | 0.352 | -0.165 | 0.032 | -0.501 | 0.226 | 0.123 | 0.36 | 0.495 | 0.336 | 0.17 |
| Income Tax Expense
| 132.7 | -38.4 | 16.3 | -139.8 | -121.3 | -31.8 | -20 | 2.1 | -24.1 | -25.8 | 29.318 | 50.652 | 12.549 | 13.03 | 51.355 | 30.689 | 38.001 | 16.594 | -2.002 | 102.699 | 85.25 | 52.585 |
| Net Income
| 18.6 | 384.9 | 203.9 | -286 | 73.5 | 354.3 | 495 | -35.3 | -212.3 | -226.1 | 20.866 | 186.203 | 109.436 | -48.121 | -46.523 | -129.626 | 184.712 | 9.815 | 44.339 | 33.247 | 16.079 | -11.067 |
| Net Income Ratio
| 0.028 | 0.28 | 0.203 | -0.465 | 0.076 | 0.427 | 1.425 | -0.175 | -1.133 | -0.5 | 0.043 | 0.366 | 0.316 | -0.226 | -0.31 | -0.657 | 0.762 | 0.046 | 0.377 | 0.121 | 0.053 | -0.045 |
| EPS
| 0.019 | 0.39 | 0.21 | -0.29 | 0.071 | 0.34 | 0.47 | -0.033 | -0.2 | -0.22 | 0.03 | 0.18 | 0.12 | -0.054 | -0.054 | -0.15 | 0.21 | 0.018 | 0.045 | 0.003 | 0.021 | -0.011 |
| EPS Diluted
| 0.019 | 0.39 | 0.21 | -0.29 | 0.071 | 0.34 | 0.47 | -0.033 | -0.2 | -0.22 | 0.03 | 0.18 | 0.12 | -0.054 | -0.054 | -0.15 | 0.21 | 0.018 | 0.045 | 0.003 | 0.021 | -0.011 |
| EBITDA
| 423.1 | 992 | 580.4 | 298.9 | 515.1 | 630.4 | 726 | 91.4 | 30.6 | 280.8 | 336.736 | 369.486 | 299.859 | 88.197 | 100.311 | 113.105 | 141.382 | 105.815 | 44.487 | 239.41 | 161.536 | 135.496 |
| EBITDA Ratio
| 0.634 | 0.72 | 0.578 | 0.486 | 0.53 | 0.76 | 2.09 | 0.453 | 0.163 | 0.621 | 0.69 | 0.726 | 0.865 | 0.414 | 0.669 | 0.573 | 0.583 | 0.493 | 0.378 | 0.872 | 0.536 | 0.555 |