Eidesvik Offshore ASA
OSE:EIOF.OL
14.02 (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
| 186.024 | 179.449 | 190.635 | 195.588 | 184.42 | 128.815 | 160.586 | 186.498 | 181.092 | 106.546 | 138.33 | 167.723 | 153.825 | 109.603 | 100.713 | 142.721 | 137.303 | 129.708 | 142.043 | 170.836 | 171.082 | 148.9 | 134.464 | 118.332 | 124.981 | 100.948 | 133.041 | 157.018 | 143.738 | 165.488 | 174.101 | 201.386 | 180.003 | 193.309 | 250.424 | 308.69 | 308.518 | 256.299 | 259.361 | 259.146 | 244.47 | 221.558 | 237.665 | 249.852 | 245.789 | 215.119 | 229.542 | 221.828 | 237.227 | 221.42 | 244.658 | 256.668 | 252.469 | 248.554 | 264.674 | 254.673 | 272.388 | 267.912 | 238.423 | 263.633 | 277.725 | 291.021 |
Cost of Revenue
| 159.779 | 42.067 | 166.72 | 39.869 | 39.812 | 32.71 | 130.268 | 35.069 | 35.115 | 32.196 | 133.19 | 52.145 | 52.706 | 52.86 | 156.077 | 52.54 | 53.243 | 49.615 | 149.055 | 59.303 | 54.96 | 54.67 | 135.399 | 55.819 | 52.706 | 55.811 | 126.72 | 54.42 | 57.002 | 60.187 | 151.952 | 75.589 | 74.248 | 73.842 | 163.541 | 83.861 | 82.429 | 80.271 | 166.884 | 78.382 | 73.777 | 73.793 | 131.07 | 75.134 | 73.164 | 79.059 | 343.412 | 67.321 | 68.172 | 70.668 | 0 | 4.462 | 4.414 | 4.365 | 0 | 104.616 | 101.979 | 98.88 | 0 | 99.261 | 101.275 | 102.986 |
Gross Profit
| 26.245 | 137.382 | 23.915 | 155.719 | 144.608 | 96.105 | 30.318 | 151.429 | 145.977 | 74.35 | 5.14 | 115.578 | 101.119 | 56.743 | -55.364 | 90.181 | 84.06 | 80.093 | -7.012 | 111.533 | 116.122 | 94.23 | -0.935 | 62.513 | 72.275 | 45.137 | 6.321 | 102.598 | 86.736 | 105.301 | 22.149 | 125.797 | 105.755 | 119.467 | 86.883 | 224.829 | 226.089 | 176.028 | 92.477 | 180.764 | 170.693 | 147.765 | 106.595 | 174.718 | 172.625 | 136.06 | -113.87 | 154.507 | 169.055 | 150.752 | 244.658 | 252.206 | 248.055 | 244.189 | 264.674 | 150.057 | 170.409 | 169.032 | 238.423 | 164.372 | 176.45 | 188.035 |
Gross Profit Ratio
| 0.141 | 0.766 | 0.125 | 0.796 | 0.784 | 0.746 | 0.189 | 0.812 | 0.806 | 0.698 | 0.037 | 0.689 | 0.657 | 0.518 | -0.55 | 0.632 | 0.612 | 0.617 | -0.049 | 0.653 | 0.679 | 0.633 | -0.007 | 0.528 | 0.578 | 0.447 | 0.048 | 0.653 | 0.603 | 0.636 | 0.127 | 0.625 | 0.588 | 0.618 | 0.347 | 0.728 | 0.733 | 0.687 | 0.357 | 0.698 | 0.698 | 0.667 | 0.449 | 0.699 | 0.702 | 0.632 | -0.496 | 0.697 | 0.713 | 0.681 | 1 | 0.983 | 0.983 | 0.982 | 1 | 0.589 | 0.626 | 0.631 | 1 | 0.623 | 0.635 | 0.646 |
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
| 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 | 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 |
Other Expenses
| 11.815 | 3.916 | 3.09 | 3.851 | 40.586 | 105.724 | 21.427 | 99.479 | 109.981 | 103.706 | 32.473 | 7.095 | 3.804 | 0 | -6.933 | 82.96 | 6.95 | 101.486 | 17.271 | 5.26 | 38.554 | 105.135 | 15.833 | 97.4 | 104.356 | 93.868 | 26.711 | 89.418 | 72.013 | 83.419 | -9.687 | 105.235 | 90.38 | 99.722 | 23.05 | 115.456 | 130.776 | 22.216 | 31.879 | 105.708 | 1.256 | -1.043 | 46.069 | 49.848 | -2.847 | -1.939 | 47.932 | 64.711 | -56.201 | 174.446 | 204.885 | 203.153 | 20.266 | 202.431 | 531.416 | 105.99 | -28.714 | 106.854 | 511.21 | 108.598 | 17.894 | -32.935 |
Operating Expenses
| -11.815 | 115.924 | -3.09 | 99.466 | 111.793 | 105.724 | 21.427 | 99.479 | 109.981 | 103.706 | 32.473 | 93.322 | 104.433 | 95.917 | -6.933 | 82.96 | 111.159 | 101.486 | 17.271 | 112.773 | 113.471 | 105.135 | 15.833 | 97.4 | 104.356 | 93.868 | 26.711 | 89.418 | 90.016 | 90.279 | -9.687 | 105.235 | 90.38 | 99.722 | 23.05 | 115.456 | 130.776 | 111.372 | 31.879 | 105.708 | 121.74 | 131.924 | 46.069 | 109.806 | 118.386 | 111.578 | 47.932 | 97.778 | 98.038 | 174.446 | 204.885 | 203.153 | 205.796 | 202.431 | 531.416 | 105.99 | 105.23 | 106.854 | 511.21 | 108.598 | 116.623 | -32.935 |
Operating Income
| 38.06 | 23.748 | 27.005 | 61.718 | 418.118 | -13.876 | 279.135 | 262.866 | 38.845 | -29.423 | 183.005 | 0.967 | -1.029 | -74.31 | -152.748 | 11.182 | -41.915 | -18.916 | -594.108 | 9.645 | 39.24 | -20.066 | -14.328 | -47.836 | -42.863 | -71.297 | -158.94 | -2.334 | 243.368 | 56.301 | -378.347 | -163.442 | 35.446 | 40.065 | -115.611 | 131.101 | 113.594 | 106.114 | 22.129 | 90.971 | 63.387 | 26.662 | 105.247 | 127.236 | 67.38 | 3.436 | 44.001 | 62.715 | 139.19 | 46.346 | 45.229 | 49.054 | 42.26 | 41.758 | 38.732 | 44.068 | 65.178 | 62.177 | 30.737 | 55.773 | 59.826 | 220.97 |
Operating Income Ratio
| 0.205 | 0.132 | 0.142 | 0.316 | 2.267 | -0.108 | 1.738 | 1.409 | 0.215 | -0.276 | 1.323 | 0.006 | -0.007 | -0.678 | -1.517 | 0.078 | -0.305 | -0.146 | -4.183 | 0.056 | 0.229 | -0.135 | -0.107 | -0.404 | -0.343 | -0.706 | -1.195 | -0.015 | 1.693 | 0.34 | -2.173 | -0.812 | 0.197 | 0.207 | -0.462 | 0.425 | 0.368 | 0.414 | 0.085 | 0.351 | 0.259 | 0.12 | 0.443 | 0.509 | 0.274 | 0.016 | 0.192 | 0.283 | 0.587 | 0.209 | 0.185 | 0.191 | 0.167 | 0.168 | 0.146 | 0.173 | 0.239 | 0.232 | 0.129 | 0.212 | 0.215 | 0.759 |
Total Other Income Expenses Net
| -6.472 | -14.352 | 65.491 | -10.74 | -10.649 | -11.216 | 75.221 | -99.995 | -139.708 | 19.843 | 1.067 | -56.955 | -18.965 | -22.064 | 20.439 | 20.882 | 71.529 | -157.708 | -552.546 | -91.189 | 27.604 | -38.802 | -70.35 | -38.327 | -73.486 | -2.343 | -200.172 | 19.131 | 207.18 | 120.06 | -546.512 | -166.012 | -40.274 | 100.039 | -263.876 | -186.749 | 49.731 | -168.356 | -315.253 | -83.392 | -49.174 | 16.931 | -25.552 | 46.297 | -20.171 | -57.362 | 201.339 | -24.658 | -89.365 | 48.292 | -53.869 | -145.164 | -3.715 | 90.944 | -5.405 | 175.471 | -267.277 | -109.288 | -22.435 | 289.344 | 142.949 | 161.62 |
Income Before Tax
| 31.588 | 9.396 | 92.496 | 50.978 | 407.469 | -25.092 | 354.356 | 162.871 | -100.863 | -9.58 | 184.072 | -34.699 | -22.279 | -96.374 | -27.992 | 28.103 | 44.43 | -179.101 | -576.829 | -92.429 | 30.255 | -49.707 | -87.118 | -73.214 | -105.567 | -51.074 | -220.562 | 32.311 | 203.9 | 135.082 | -514.676 | -145.45 | -24.899 | 119.784 | -200.043 | -77.376 | 145.044 | -103.7 | -254.655 | -8.336 | -0.221 | 32.772 | 34.974 | 111.209 | 34.068 | -32.88 | 39.537 | 99.392 | 49.824 | 95.266 | -0.855 | -96.111 | 38.544 | 132.702 | 33.328 | 219.538 | -202.098 | -47.11 | 8.302 | 345.118 | 202.776 | 382.59 |
Income Before Tax Ratio
| 0.17 | 0.052 | 0.485 | 0.261 | 2.209 | -0.195 | 2.207 | 0.873 | -0.557 | -0.09 | 1.331 | -0.207 | -0.145 | -0.879 | -0.278 | 0.197 | 0.324 | -1.381 | -4.061 | -0.541 | 0.177 | -0.334 | -0.648 | -0.619 | -0.845 | -0.506 | -1.658 | 0.206 | 1.419 | 0.816 | -2.956 | -0.722 | -0.138 | 0.62 | -0.799 | -0.251 | 0.47 | -0.405 | -0.982 | -0.032 | -0.001 | 0.148 | 0.147 | 0.445 | 0.139 | -0.153 | 0.172 | 0.448 | 0.21 | 0.43 | -0.003 | -0.374 | 0.153 | 0.534 | 0.126 | 0.862 | -0.742 | -0.176 | 0.035 | 1.309 | 0.73 | 1.315 |
Income Tax Expense
| 2.295 | 0.682 | -3.132 | 8.621 | -0.011 | -10.389 | -0.694 | 0.049 | 86.476 | -34.14 | -0.016 | -22.342 | 2.523 | -6.298 | -1.962 | -0.233 | 2.278 | 0.069 | 1.459 | -133.371 | 0.104 | -71.454 | 1.142 | -1.489 | -111.585 | -28.715 | 0.537 | -4.211 | 2.839 | -0.012 | -0.771 | -2.177 | 2.071 | 0.156 | 2.231 | 1.033 | 0.353 | 0.199 | -1.794 | 0.131 | 1.727 | 0.071 | 3.151 | 0.711 | 2.559 | 0.088 | 1.082 | 0.125 | 0.099 | 0.542 | 4.28 | -1.056 | 0.066 | 0.551 | 54.473 | 0.593 | 1.822 | 2.74 | -161.44 | 1.042 | 4.063 | 3.768 |
Net Income
| 26.444 | 8.714 | 91.947 | 42.357 | 404.911 | -14.703 | 355.05 | 174.346 | -187.339 | 24.56 | 130.494 | -33.646 | -22.517 | -90.076 | -43.394 | 18.715 | 27.336 | -126.226 | -510.162 | -74.535 | 32.393 | -46.619 | -46.053 | -90.874 | -91.677 | -54.64 | -206.672 | 29.417 | 197.181 | 135.442 | -487.711 | -147.8 | -22.168 | 104.678 | -183.489 | -66.922 | 119.749 | -66.253 | -203.649 | -2.804 | 4.422 | 28.064 | 32.428 | 113.265 | 28.932 | -32.968 | 38.515 | 99.372 | 49.725 | 94.724 | -5.135 | -95.055 | 35.953 | 132.151 | -21.145 | 218.945 | -203.92 | -49.85 | 169.742 | 344.076 | 198.713 | 378.821 |
Net Income Ratio
| 0.142 | 0.049 | 0.482 | 0.217 | 2.196 | -0.114 | 2.211 | 0.935 | -1.034 | 0.231 | 0.943 | -0.201 | -0.146 | -0.822 | -0.431 | 0.131 | 0.199 | -0.973 | -3.592 | -0.436 | 0.189 | -0.313 | -0.342 | -0.768 | -0.734 | -0.541 | -1.553 | 0.187 | 1.372 | 0.818 | -2.801 | -0.734 | -0.123 | 0.542 | -0.733 | -0.217 | 0.388 | -0.258 | -0.785 | -0.011 | 0.018 | 0.127 | 0.136 | 0.453 | 0.118 | -0.153 | 0.168 | 0.448 | 0.21 | 0.428 | -0.021 | -0.37 | 0.142 | 0.532 | -0.08 | 0.86 | -0.749 | -0.186 | 0.712 | 1.305 | 0.716 | 1.302 |
EPS
| 0.36 | 0.12 | 1.31 | 0.58 | 5.55 | -0.24 | 5.71 | 2.81 | -3.02 | 0.4 | 2.95 | -0.54 | -0.36 | -1.45 | -0.7 | 0.3 | 0.44 | -2.03 | -8.21 | -1.2 | 0.52 | -0.75 | -0.74 | -1.46 | -1.48 | -0.88 | -3.33 | 0.77 | 6.54 | 4.49 | -12.79 | -3.88 | -0.58 | 2.74 | -4.81 | -1.76 | 3.14 | -1.74 | -5.34 | -0.074 | 0.12 | 0.74 | 0.52 | 2.97 | 0.76 | -0.86 | 0.62 | 2.6 | 1.3 | 2.48 | -0.13 | -2.49 | 0.94 | 3.15 | -0.55 | 5.34 | -5.35 | -1.12 | 2.73 | 9.02 | 5.21 | 9.93 |
EPS Diluted
| 0.36 | 0.12 | 1.31 | 0.58 | 5.55 | -0.24 | 5.71 | 2.81 | -3.02 | 0.39 | 2.95 | -0.54 | -0.36 | -1.45 | -0.7 | 0.3 | 0.44 | -2.03 | -8.21 | -1.2 | 0.52 | -0.75 | -0.74 | -1.46 | -1.48 | -0.88 | -3.33 | 0.77 | 6.54 | 4.49 | -12.79 | -3.88 | -0.58 | 2.74 | -4.81 | -1.76 | 3.14 | -1.74 | -5.33 | -0.074 | 0.12 | 0.74 | 0.52 | 2.97 | 0.75 | -0.86 | 0.62 | 2.59 | 1.3 | 2.47 | -0.13 | -2.47 | 0.93 | 3.13 | -0.55 | 5.34 | -5.35 | -1.12 | 2.73 | 9.02 | 5.21 | 9.93 |
EBITDA
| 82.507 | 22.945 | 74.568 | 62.161 | 72.406 | -15.809 | 90.345 | -42.939 | -82.485 | -18.998 | -14.68 | 7.969 | -4.718 | -43.172 | 23.392 | 48.574 | 102.497 | -130.396 | -30.786 | -57.414 | 61.529 | -24.601 | -73.788 | -44.108 | -77.07 | -25.201 | -392.787 | 60.495 | 296.344 | 246.868 | -186.761 | 95.867 | 10.461 | 156.739 | -108.865 | -36.56 | 175.612 | -66.204 | -28.257 | 18.642 | 25.843 | 57.816 | 57.369 | 139.387 | 29.864 | -1.369 | -240.794 | 188.146 | 151.789 | 120.72 | 106.544 | 4.054 | 139.894 | 228.146 | 137.784 | 322.354 | -100.98 | 52.765 | 154.485 | 447.842 | 306.983 | 484.649 |
EBITDA Ratio
| 0.444 | 0.128 | 0.391 | 0.318 | 0.393 | -0.123 | 0.563 | -0.23 | -0.455 | -0.178 | -0.106 | 0.048 | -0.031 | -0.394 | 0.232 | 0.34 | 0.747 | -1.005 | -0.217 | -0.336 | 0.36 | -0.165 | -0.549 | -0.373 | -0.617 | -0.25 | -2.952 | 0.385 | 2.062 | 1.492 | -1.073 | 0.476 | 0.058 | 0.811 | -0.435 | -0.118 | 0.569 | -0.258 | -0.109 | 0.072 | 0.106 | 0.261 | 0.241 | 0.558 | 0.122 | -0.006 | -1.049 | 0.848 | 0.64 | 0.545 | 0.435 | 0.016 | 0.554 | 0.918 | 0.521 | 1.266 | -0.371 | 0.197 | 0.648 | 1.699 | 1.105 | 1.665 |