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.
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
| 136.9 | 182.6 | 199.3 | 141 | 58.3 | 269 | 338.3 | 338.8 | 360.5 | 339.5 | 396.5 | 253.5 | 184.3 | 169.7 | 174.2 | 163 | 72 | 205.6 | 274.5 | 227.1 | 265.7 | 204.1 | 368.8 | 171.2 | 147.1 | 142.3 | 116.1 | 73 | 81.7 | 76.7 | 42.2 | 48.8 | 61.2 | 49.6 | 54.5 | 52.1 | 54.8 | 26 | 80.1 | 115.7 | 143.4 | 112.8 | 129.092 | 134.866 | 125.697 | 99.338 | 256.898 | 94.248 | 26.071 | 124.932 | 151.555 | 26.257 | 136.218 | 50.357 | 50.664 | 69.465 | 43.704 | 43.186 | 38.526 | 40.806 | 34.801 | 27.286 |
Cost of Revenue
| 78.9 | 107.5 | 115.9 | 87.5 | 56.8 | 104.7 | 145.6 | 116.7 | 103.7 | 95 | 165 | 105.8 | 86.5 | 85.8 | 139.1 | 158.1 | 125.6 | 167.2 | 151.7 | 139 | 133.8 | 117 | 106.7 | 94.2 | 74.1 | 75.4 | 57.1 | 79.4 | 35.7 | 30 | 36.9 | 29.1 | 32 | 30.8 | 26.7 | 42.7 | 65.7 | 61.8 | 81.7 | 84.9 | 79 | 71.1 | 46.436 | 52.901 | 54.677 | 48.012 | 66.916 | 60.409 | 38.973 | 45.706 | 90.286 | 17.246 | 55.957 | 25.107 | 24.261 | 31.623 | 23.886 | 22.261 | 23.063 | 25.87 | 28.599 | 28.236 |
Gross Profit
| 58 | 75.1 | 83.4 | 53.5 | 1.5 | 164.3 | 192.7 | 222.1 | 256.8 | 244.5 | 231.5 | 147.7 | 97.8 | 83.9 | 35.1 | 4.9 | -53.6 | 38.4 | 122.8 | 88.1 | 131.9 | 87.1 | 262.1 | 77 | 73 | 66.9 | 59 | -6.4 | 46 | 46.7 | 5.3 | 19.7 | 29.2 | 18.8 | 27.8 | 9.4 | -10.9 | -35.8 | -1.6 | 30.8 | 64.4 | 41.7 | 82.656 | 81.965 | 71.021 | 51.326 | 189.982 | 33.839 | -12.902 | 79.226 | 61.269 | 9.011 | 80.261 | 25.25 | 26.403 | 37.842 | 19.818 | 20.925 | 15.463 | 14.936 | 6.202 | -0.95 |
Gross Profit Ratio
| 0.424 | 0.411 | 0.418 | 0.379 | 0.026 | 0.611 | 0.57 | 0.656 | 0.712 | 0.72 | 0.584 | 0.583 | 0.531 | 0.494 | 0.201 | 0.03 | -0.744 | 0.187 | 0.447 | 0.388 | 0.496 | 0.427 | 0.711 | 0.45 | 0.496 | 0.47 | 0.508 | -0.088 | 0.563 | 0.609 | 0.126 | 0.404 | 0.477 | 0.379 | 0.51 | 0.18 | -0.199 | -1.377 | -0.02 | 0.266 | 0.449 | 0.37 | 0.64 | 0.608 | 0.565 | 0.517 | 0.74 | 0.359 | -0.495 | 0.634 | 0.404 | 0.343 | 0.589 | 0.501 | 0.521 | 0.545 | 0.453 | 0.485 | 0.401 | 0.366 | 0.178 | -0.035 |
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 | 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 |
General & Administrative Expenses
| 7.4 | 6.1 | -62.3 | 9.1 | 2.7 | 4.2 | 21.4 | 6 | 2.5 | 2.6 | 35.6 | 4.6 | -3.3 | 5.5 | 33.6 | 1.7 | 8.2 | -4.6 | 16.5 | 7 | 0 | 15.4 | 5 | 8.2 | 5.7 | 13.4 | -0.8 | 12 | 6.9 | 5 | 9.4 | 6.9 | 7.9 | 6.8 | -3.7 | 4.6 | 5.4 | 12.8 | -4.1 | 11.4 | 7.4 | 7.1 | 2.201 | 10.104 | 6.896 | 3.451 | 1.236 | 4.289 | 12.6 | 6.514 | 12.029 | 6.547 | 10.458 | 12.124 | 11.888 | 59.915 | 4.605 | 5.511 | 28.378 | 20.048 | 5.906 | 11.55 |
Selling & Marketing Expenses
| 14.4 | 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 | 1 | 0.1 | 0.1 | 0.6 | 0 | 0 | 0 | 0.3 | 0 | 0 | 1.432 | 0.888 | 0.77 | 0.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 7.4 | 6.1 | -62.3 | 9.1 | 2.7 | 4.2 | 21.4 | 6 | 2.5 | 2.6 | 35.6 | 4.6 | -3.3 | 5.5 | 33.6 | 1.7 | 8.2 | -4.6 | 16.5 | 7 | 31.7 | 15.4 | 5 | 8.2 | 5.7 | 13.4 | -0.8 | 12 | 6.9 | 5 | 9.4 | 6.9 | 7.9 | 6.8 | -3.7 | 4.6 | 5.4 | 12.8 | -4.1 | 11.4 | 7.4 | 7.1 | 2.201 | 10.104 | 6.896 | 3.451 | 1.236 | 4.899 | 12.6 | 6.514 | 12.029 | 6.547 | 10.458 | 12.124 | 11.888 | 59.915 | 4.605 | 5.511 | 28.378 | 20.048 | 5.906 | 11.55 |
Other Expenses
| 39.6 | 0 | 0 | 0 | 0 | 6.7 | 9.4 | 25.5 | 46.3 | 5.6 | 40.6 | 37.5 | 27.7 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | -0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.5 | 0 | 0 | -0.1 | -27.2 | 0.1 | 7 | -0.1 | 0 | 0 | -0.1 | 5.2 | -0 | -0.017 | 2.304 | 0.017 | -0.018 | 0.017 | 0 | 0.018 | 0 | 0 | 0.019 | 0 | 0.034 | -0.017 | -0.031 | 0 | 0.017 | -0.017 | -0.031 | 0 |
Operating Expenses
| 22.6 | 14.3 | 31.3 | 15.6 | 19.5 | 10.9 | 30.8 | 31.5 | 48.8 | 8.2 | 76.2 | 42.1 | 24.4 | 17.7 | 16 | 10.8 | 25.8 | 10.8 | 54.8 | 56 | 31.7 | 49.2 | 32 | 6.3 | 21.3 | 40.4 | 33.3 | -535.8 | 10 | 8.3 | -0.7 | 8.6 | 19.1 | 10.9 | 29.6 | 9.4 | 12.5 | 20.4 | 33.1 | 27 | 9.9 | 12.6 | 13.316 | 13.284 | 10.633 | 6.014 | 4.89 | 11.82 | 10.653 | 4.723 | 13.973 | 6.013 | 9.602 | 11.963 | 11.741 | 58.924 | 4.59 | 5.16 | 28.383 | 19.892 | 5.891 | 10.496 |
Operating Income
| -3.2 | 60.6 | 37.6 | 40.3 | -15 | 155.3 | 136.7 | 190.7 | 208.8 | 236.2 | 128.2 | 65.4 | 60.9 | 66.3 | -14.1 | -208.1 | -80.8 | -11.5 | 44.3 | -106 | 99.4 | 37.9 | 230 | 70.6 | 51.2 | 25 | 25.7 | 468.8 | -1.2 | 27.8 | -27.2 | 9.1 | 16.2 | 8 | -81.4 | -0.1 | -23.3 | -69.2 | -286.8 | -40.7 | 54.6 | 29.7 | -109.266 | 63.504 | 60.405 | 45.295 | 180.328 | 22.019 | -23.555 | 74.485 | 49.692 | 2.998 | 66.099 | 13.288 | 14.678 | -21.082 | 15.228 | 15.765 | -12.92 | -4.956 | 0.311 | -11.446 |
Operating Income Ratio
| -0.023 | 0.332 | 0.189 | 0.286 | -0.257 | 0.577 | 0.404 | 0.563 | 0.579 | 0.696 | 0.323 | 0.258 | 0.33 | 0.391 | -0.081 | -1.277 | -1.122 | -0.056 | 0.161 | -0.467 | 0.374 | 0.186 | 0.624 | 0.412 | 0.348 | 0.176 | 0.221 | 6.422 | -0.015 | 0.362 | -0.645 | 0.186 | 0.265 | 0.161 | -1.494 | -0.002 | -0.425 | -2.662 | -3.581 | -0.352 | 0.381 | 0.263 | -0.846 | 0.471 | 0.481 | 0.456 | 0.702 | 0.234 | -0.903 | 0.596 | 0.328 | 0.114 | 0.485 | 0.264 | 0.29 | -0.303 | 0.348 | 0.365 | -0.335 | -0.121 | 0.009 | -0.419 |
Total Other Income Expenses Net
| -4.7 | -1.3 | -9.1 | -60 | -0.8 | 2.9 | -223.4 | -14.8 | -158.8 | -28.8 | 27.4 | -68.7 | -41.5 | -19.7 | -57.6 | -223.7 | -28.2 | -77.7 | -49.2 | -178.1 | -36.5 | -22.2 | -15.4 | -13.2 | -16 | -11.9 | -10.8 | -71.8 | -49.2 | -22.7 | -37.7 | -13.5 | -5 | -12.2 | -107.4 | -14.8 | -15.8 | -17 | -249.7 | -44 | -7.9 | -2.9 | -179.64 | -7.657 | -2.716 | -3.11 | -6.699 | -4.777 | -3.825 | -5.882 | -0.838 | 51.894 | -25.885 | -17.317 | -21.342 | 0.888 | -30.334 | -7.331 | -4.306 | -18.54 | 20.455 | 30.626 |
Income Before Tax
| -7.9 | 59.3 | 28.5 | -19.7 | -15.8 | 158.2 | -86.7 | 175.9 | 50 | 207.4 | 104.9 | 36.9 | 31.9 | 46.5 | -38.5 | -229.6 | -107.6 | -50.1 | 18.8 | -146 | 63.7 | 15.7 | 214.7 | 57.5 | 35.7 | 14.6 | 14.9 | 457.6 | -13.2 | 15.7 | -31.7 | -2.4 | 5.1 | -4.3 | -109.2 | -14.9 | -39.2 | -73.2 | -284.4 | -40.2 | 46.6 | 26.2 | -110.3 | 61.024 | 57.672 | 42.202 | 178.394 | 17.242 | -27.38 | 68.621 | 46.458 | 54.892 | 44.773 | -4.029 | -6.68 | -20.194 | -15.105 | 8.434 | -17.226 | -23.496 | 20.766 | 19.181 |
Income Before Tax Ratio
| -0.058 | 0.325 | 0.143 | -0.14 | -0.271 | 0.588 | -0.256 | 0.519 | 0.139 | 0.611 | 0.265 | 0.146 | 0.173 | 0.274 | -0.221 | -1.409 | -1.494 | -0.244 | 0.068 | -0.643 | 0.24 | 0.077 | 0.582 | 0.336 | 0.243 | 0.103 | 0.128 | 6.268 | -0.162 | 0.205 | -0.751 | -0.049 | 0.083 | -0.087 | -2.004 | -0.286 | -0.715 | -2.815 | -3.551 | -0.347 | 0.325 | 0.232 | -0.854 | 0.452 | 0.459 | 0.425 | 0.694 | 0.183 | -1.05 | 0.549 | 0.307 | 2.091 | 0.329 | -0.08 | -0.132 | -0.291 | -0.346 | 0.195 | -0.447 | -0.576 | 0.597 | 0.703 |
Income Tax Expense
| -42.4 | 42.5 | 24.3 | 34.8 | 2.7 | 70.8 | -129.2 | 46.2 | -22.3 | 66.9 | 40.1 | 6 | -24.8 | -5 | 21.9 | -107.1 | -44 | -10.7 | -32.1 | -49.6 | -4.3 | -35.4 | -15.6 | -5.6 | -6.8 | -3.8 | -15.7 | -5 | -0.3 | 1 | -0.4 | 0.8 | 1 | 0.7 | -25.8 | -0.1 | 0.7 | 1 | -31.9 | 1.4 | 2.2 | 2.5 | -9.467 | 14.132 | 11.604 | 13.276 | 33.297 | 0.07 | 2.181 | 14.662 | -1.943 | 3.325 | 4.541 | 7.683 | -1.629 | 4.681 | 3.485 | 5.945 | 49.224 | 0.451 | 2.86 | -1.292 |
Net Income
| 34.5 | 16.8 | 4.2 | -54.5 | -18.5 | 87.4 | 42.5 | 129.6 | 72.3 | 140.5 | 64.9 | 30.9 | 56.7 | 51.5 | -60.3 | -122.5 | -63.6 | -39.4 | 50.9 | -96.4 | 68 | 51.1 | 230.3 | 63 | 42.5 | 18.4 | 30.5 | 462.7 | -12.9 | 14.7 | -31.2 | -3.2 | 4 | -4.9 | -83.3 | -14.9 | -39.9 | -74.2 | -252.5 | -41.6 | 44.4 | 23.7 | -100.816 | 46.908 | 46.085 | 28.927 | 145.097 | 17.155 | -29.561 | 53.959 | 48.402 | 51.566 | 40.214 | -11.712 | -5.069 | -24.892 | -18.59 | 2.488 | -66.432 | -23.946 | 17.906 | 20.472 |
Net Income Ratio
| 0.252 | 0.092 | 0.021 | -0.387 | -0.317 | 0.325 | 0.126 | 0.383 | 0.201 | 0.414 | 0.164 | 0.122 | 0.308 | 0.303 | -0.346 | -0.752 | -0.883 | -0.192 | 0.185 | -0.424 | 0.256 | 0.25 | 0.624 | 0.368 | 0.289 | 0.129 | 0.263 | 6.338 | -0.158 | 0.192 | -0.739 | -0.066 | 0.065 | -0.099 | -1.528 | -0.286 | -0.728 | -2.854 | -3.152 | -0.36 | 0.31 | 0.21 | -0.781 | 0.348 | 0.367 | 0.291 | 0.565 | 0.182 | -1.134 | 0.432 | 0.319 | 1.964 | 0.295 | -0.233 | -0.1 | -0.358 | -0.425 | 0.058 | -1.724 | -0.587 | 0.515 | 0.75 |
EPS
| 0.38 | 0.02 | 0 | -0.056 | -0.019 | 0.09 | 0.044 | 0.13 | 0.074 | 0.14 | 0.066 | 0.03 | 0.06 | 0.05 | -0.062 | -0.13 | -0.065 | -0.04 | 0.052 | -0.092 | 0.06 | 0.05 | 0.24 | 0.06 | 0.04 | 0.02 | 0.031 | 0.43 | -0.01 | 0.01 | -0.032 | -0.003 | 0.004 | -0.005 | -0.085 | -0.014 | -0.04 | -0.07 | -0.26 | -0.041 | 0.04 | 0.02 | -0.1 | 0.05 | 0.05 | 0.03 | 0.14 | 0.017 | -0.029 | 0.053 | 0.052 | 0.059 | 0.032 | -0.012 | -0.005 | -0.027 | -0.02 | 0.003 | -0.068 | -0.026 | 0.044 | 0.022 |
EPS Diluted
| 0.38 | 0.02 | 0 | -0.056 | -0.019 | 0.09 | 0.044 | 0.13 | 0.074 | 0.14 | 0.066 | 0.03 | 0.06 | 0.05 | -0.062 | -0.13 | -0.065 | -0.04 | 0.052 | -0.092 | 0.06 | 0.05 | 0.24 | 0.06 | 0.04 | 0.02 | 0.031 | 0.43 | -0.01 | 0.01 | -0.032 | -0.003 | 0.004 | -0.005 | -0.085 | -0.014 | -0.04 | -0.07 | -0.26 | -0.041 | 0.04 | 0.02 | -0.1 | 0.05 | 0.05 | 0.03 | 0.14 | 0.017 | -0.029 | 0.053 | 0.052 | 0.059 | 0.032 | -0.012 | -0.005 | -0.027 | -0.02 | 0.003 | -0.068 | -0.026 | 0.044 | 0.022 |
EBITDA
| 88.2 | 125.1 | 116.4 | 73.5 | 12.9 | 220.3 | 195.6 | 251.5 | 256.9 | 288 | 158 | 163.1 | 132.5 | 127.1 | 69.6 | 76.4 | 16.2 | 136.7 | 113.1 | 113.3 | 179.1 | 109.7 | 288.3 | 146.6 | 106.8 | 88.6 | 42.1 | 566.6 | 58.5 | 58.7 | 9.8 | 27.2 | 24.4 | 24 | 9 | 29.9 | 16.4 | -24.7 | 34.7 | 59.7 | 114.1 | 72.4 | 88.794 | 93.95 | 85.274 | 69.54 | 230.049 | 46.409 | -3.724 | 99.753 | 123.432 | 62.184 | 112.96 | 27.363 | 24.882 | 8.034 | 26.347 | 26.737 | 9.464 | 8.16 | 38.471 | 41.107 |
EBITDA Ratio
| 0.644 | 0.685 | 0.584 | 0.521 | 0.221 | 0.819 | 0.578 | 0.742 | 0.713 | 0.848 | 0.398 | 0.643 | 0.719 | 0.749 | 0.4 | 0.469 | 0.225 | 0.665 | 0.412 | 0.499 | 0.674 | 0.537 | 0.782 | 0.856 | 0.726 | 0.623 | 0.363 | 7.762 | 0.716 | 0.765 | 0.232 | 0.557 | 0.399 | 0.484 | 0.165 | 0.574 | 0.299 | -0.95 | 0.433 | 0.516 | 0.796 | 0.642 | 0.688 | 0.697 | 0.678 | 0.7 | 0.895 | 0.492 | -0.143 | 0.798 | 0.814 | 2.368 | 0.829 | 0.543 | 0.491 | 0.116 | 0.603 | 0.619 | 0.246 | 0.2 | 1.105 | 1.507 |