
Europris ASA
OSE:EPR.OL
69.2 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
2025 Q1 | 2024 Q4 | 2024 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 2,938.173 | 4,377.657 | 3,237.505 | 3,108.896 | 2,026.201 | 3,071.806 | 2,151.957 | 2,310.467 | 1,932.691 | 2,947.166 | 2,050.002 | 2,216.164 | 1,715.566 | 2,759.797 | 1,994.261 | 2,096.085 | 1,718.236 | 2,438.527 | 1,897.006 | 2,210.658 | 1,382.467 | 1,820.629 | 1,476.696 | 1,621.649 | 1,237.063 | 1,759.839 | 1,351.935 | 1,427.02 | 1,199.349 | 1,535.575 | 1,277.917 | 1,406.304 | 1,109.671 | 1,499.243 | 1,217.589 | 1,247.908 | 1,015.885 | 1,305.512 | 1,134.73 | 1,075.342 | 963.785 | 1,191.58 | 1,054.168 | 1,026.809 | 830.254 |
Cost of Revenue
| 1,801.703 | 2,515.614 | 2,749.558 | 2,450.527 | 1,685.529 | 2,282.506 | 1,176.971 | 1,282.041 | 1,092.582 | 1,654.934 | 1,074.708 | 1,147.089 | 956.053 | 1,427.917 | 1,083.09 | 1,106.731 | 974.405 | 1,406.796 | 1,064.294 | 1,269.483 | 793.561 | 1,060.204 | 813.781 | 937.673 | 732.072 | 1,023.488 | 769.967 | 793.031 | 711.809 | 908.098 | 741.339 | 807.675 | 661.233 | 879.494 | 717.311 | 701.074 | 605.15 | 762.91 | 639.604 | 607.47 | 559.352 | 684.688 | 621.571 | 606.186 | 511.283 |
Gross Profit
| 1,136.47 | 1,862.043 | 487.947 | 658.369 | 340.672 | 789.3 | 974.986 | 1,028.426 | 840.109 | 1,292.232 | 975.294 | 1,069.075 | 759.513 | 1,331.88 | 911.171 | 989.354 | 743.831 | 1,031.731 | 832.712 | 941.175 | 588.906 | 760.425 | 662.915 | 683.976 | 504.991 | 736.351 | 581.968 | 633.989 | 487.54 | 627.477 | 536.578 | 598.629 | 448.438 | 619.749 | 500.278 | 546.834 | 410.735 | 542.602 | 495.126 | 467.872 | 404.433 | 506.892 | 432.597 | 420.623 | 318.971 |
Gross Profit Ratio
| 0.387 | 0.425 | 0.151 | 0.212 | 0.168 | 0.257 | 0.453 | 0.445 | 0.435 | 0.438 | 0.476 | 0.482 | 0.443 | 0.483 | 0.457 | 0.472 | 0.433 | 0.423 | 0.439 | 0.426 | 0.426 | 0.418 | 0.449 | 0.422 | 0.408 | 0.418 | 0.43 | 0.444 | 0.407 | 0.409 | 0.42 | 0.426 | 0.404 | 0.413 | 0.411 | 0.438 | 0.404 | 0.416 | 0.436 | 0.435 | 0.42 | 0.425 | 0.41 | 0.41 | 0.384 |
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 |
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 |
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 |
SG&A
| 0 | 0 | 320.363 | 319.689 | 234.109 | 235.696 | 212.15 | 206.92 | 193.655 | 249.348 | 201.716 | 210.174 | 175.243 | 250.799 | 172.908 | 186.476 | 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
| 1,173.438 | 1,238.091 | 0 | 547.581 | 0 | 0 | 0 | -1,644.191 | 694.928 | 687.775 | 703.726 | -1,584.984 | 633.078 | 651.871 | 625.091 | 594.324 | 593.19 | 525.788 | 561.73 | 596.026 | 545.398 | 469.225 | 525.742 | 530.516 | 508.243 | 441.105 | 492.87 | 449.428 | 469.373 | 359.372 | 441.384 | 418.838 | 439.522 | 333.49 | 400.54 | 368.148 | 385.421 | 277.408 | 391.593 | 347.444 | 361.019 | 288.055 | 355.531 | 305.003 | 316.278 |
Operating Expenses
| 1,173.438 | 1,238.091 | 320.363 | 319.689 | 234.109 | 235.696 | 740.762 | -1,644.191 | 694.928 | 687.775 | 703.726 | -1,584.984 | 633.078 | 651.871 | 625.091 | 594.324 | 593.19 | 525.788 | 561.73 | 596.026 | 545.398 | 469.225 | 525.742 | 530.516 | 508.243 | 441.105 | 492.87 | 449.428 | 469.373 | 359.372 | 441.384 | 418.838 | 439.522 | 333.49 | 400.54 | 368.148 | 385.421 | 277.408 | 391.593 | 347.444 | 361.019 | 288.055 | 355.531 | 305.003 | 316.278 |
Operating Income
| -36.968 | 623.952 | 167.584 | 338.68 | 106.563 | 553.604 | 234.224 | 362.15 | 145.181 | 604.458 | 271.569 | 437.894 | 126.435 | 680.007 | 286.08 | 395.03 | 150.641 | 505.943 | 270.981 | 345.149 | 43.507 | 291.199 | 137.174 | 153.46 | -3.251 | 295.247 | 89.097 | 184.562 | 18.167 | 268.105 | 95.194 | 179.792 | 8.917 | 286.259 | 99.738 | 178.686 | 25.314 | 265.195 | 103.533 | 120.426 | 43.413 | 140.492 | 77.066 | 115.62 | 2.694 |
Operating Income Ratio
| -0.013 | 0.143 | 0.052 | 0.109 | 0.053 | 0.18 | 0.109 | 0.157 | 0.075 | 0.205 | 0.132 | 0.198 | 0.074 | 0.246 | 0.143 | 0.188 | 0.088 | 0.207 | 0.143 | 0.156 | 0.031 | 0.16 | 0.093 | 0.095 | -0.003 | 0.168 | 0.066 | 0.129 | 0.015 | 0.175 | 0.074 | 0.128 | 0.008 | 0.191 | 0.082 | 0.143 | 0.025 | 0.203 | 0.091 | 0.112 | 0.045 | 0.118 | 0.073 | 0.113 | 0.003 |
Total Other Income Expenses Net
| -62.905 | -54.734 | -60.483 | -8.796 | -43.788 | 29.464 | -49.239 | -29.873 | -51.666 | -42.786 | -31.341 | -19.131 | -10.089 | -23.458 | -23.569 | -32.459 | -14.721 | -37.71 | -28.407 | -28.801 | -41.55 | -21.607 | -27.902 | -22.35 | -26.312 | -9.558 | -10.181 | -7.642 | -7.161 | -11.348 | -10.098 | -10.08 | -10.158 | -9.838 | -7.836 | -10.04 | -13.337 | -15.746 | -1.479 | -112.501 | -35.231 | -11.868 | -25.737 | -46.388 | -45.387 |
Income Before Tax
| -99.873 | 569.218 | 107.101 | 317.344 | 73.751 | 583.068 | 184.985 | 332.277 | 93.515 | 561.672 | 240.228 | 418.763 | 116.346 | 656.549 | 262.511 | 362.571 | 135.92 | 468.233 | 242.574 | 316.348 | 1.957 | 269.592 | 109.272 | 131.11 | -29.563 | 285.689 | 78.916 | 176.92 | 11.006 | 256.757 | 85.096 | 169.712 | -1.241 | 276.421 | 91.902 | 168.646 | 11.977 | 249.449 | 102.054 | 7.925 | 8.182 | 128.624 | 51.329 | 69.232 | -42.694 |
Income Before Tax Ratio
| -0.034 | 0.13 | 0.033 | 0.102 | 0.036 | 0.19 | 0.086 | 0.144 | 0.048 | 0.191 | 0.117 | 0.189 | 0.068 | 0.238 | 0.132 | 0.173 | 0.079 | 0.192 | 0.128 | 0.143 | 0.001 | 0.148 | 0.074 | 0.081 | -0.024 | 0.162 | 0.058 | 0.124 | 0.009 | 0.167 | 0.067 | 0.121 | -0.001 | 0.184 | 0.075 | 0.135 | 0.012 | 0.191 | 0.09 | 0.007 | 0.008 | 0.108 | 0.049 | 0.067 | -0.051 |
Income Tax Expense
| -19.67 | 125.594 | 23.475 | 63.924 | 16.225 | 106.323 | 41.69 | 73.136 | 22.315 | 124.016 | 52.541 | 90.969 | 27.626 | 144.759 | 57.966 | 79.201 | 31.662 | 101.832 | 52.42 | 69.596 | 1.641 | 57.714 | 24.282 | 28.272 | -5.294 | 62.026 | 18.151 | 40.692 | 2.531 | 59.67 | 20.423 | 40.731 | -0.298 | 67.154 | 22.975 | 42.162 | 2.994 | 62.401 | 27.554 | -2.135 | 2.209 | 36.176 | 13.859 | 18.693 | -11.527 |
Net Income
| -80.259 | 442.569 | 83.62 | 266.208 | 46.561 | 434.191 | 143.628 | 259.803 | 71.012 | 420.268 | 186.666 | 325.337 | 87.699 | 491.114 | 203.462 | 282.977 | 104.257 | 366.403 | 190.154 | 246.751 | 0.316 | 211.878 | 84.99 | 102.837 | -24.269 | 223.663 | 60.765 | 136.229 | 8.475 | 197.088 | 64.673 | 128.981 | -0.943 | 209.267 | 68.926 | 126.485 | 8.983 | 187.05 | 74.499 | 10.06 | 5.973 | 92.448 | 37.47 | 50.54 | -31.167 |
Net Income Ratio
| -0.027 | 0.101 | 0.026 | 0.086 | 0.023 | 0.141 | 0.067 | 0.112 | 0.037 | 0.143 | 0.091 | 0.147 | 0.051 | 0.178 | 0.102 | 0.135 | 0.061 | 0.15 | 0.1 | 0.112 | 0 | 0.116 | 0.058 | 0.063 | -0.02 | 0.127 | 0.045 | 0.095 | 0.007 | 0.128 | 0.051 | 0.092 | -0.001 | 0.14 | 0.057 | 0.101 | 0.009 | 0.143 | 0.066 | 0.009 | 0.006 | 0.078 | 0.036 | 0.049 | -0.038 |
EPS
| -0.49 | 2.72 | 0.51 | 1.63 | 0.29 | 2.69 | 0.89 | 1.61 | 0.44 | 2.62 | 1.16 | 2.02 | 0.55 | 3.21 | 1.27 | 1.76 | 0.65 | 2.21 | 1.15 | 1.49 | 0.002 | 1.28 | 0.53 | 0.64 | -0.15 | 1.35 | 0.37 | 0.82 | 0.051 | 1.19 | 0.39 | 0.77 | -0.006 | 1.26 | 0.41 | 0.76 | 0.054 | 1.13 | 0.45 | 0.06 | 0.036 | 0.56 | 0.25 | 0.34 | -0.84 |
EPS Diluted
| -0.49 | 2.72 | 0.51 | 1.63 | 0.29 | 2.69 | 0.89 | 1.61 | 0.44 | 2.62 | 1.16 | 2.02 | 0.55 | 3.21 | 1.27 | 1.76 | 0.65 | 2.21 | 1.15 | 1.49 | 0.002 | 1.28 | 0.53 | 0.64 | -0.15 | 1.35 | 0.37 | 0.82 | 0.051 | 1.19 | 0.39 | 0.77 | -0.006 | 1.26 | 0.41 | 0.76 | 0.054 | 1.13 | 0.45 | 0.06 | 0.036 | 0.56 | 0.25 | 0.34 | -0.84 |
EBITDA
| 223.751 | 884.419 | 427.902 | 566.572 | 280.903 | 824.661 | 404.485 | 530.957 | 311.453 | 759.734 | 425.176 | 588.915 | 277.554 | 825.968 | 429.514 | 536.756 | 291.794 | 523.359 | 406.841 | 482.267 | 177.77 | 425.53 | 267.003 | 283.547 | 118.174 | 320.478 | 111.265 | 206.336 | 39.737 | 289.276 | 115.896 | 200.486 | 29.04 | 305.58 | 118.643 | 188.819 | 43.518 | 241.445 | 110.253 | 136.787 | 48.323 | 185.946 | 102.151 | 142.691 | 26.102 |
EBITDA Ratio
| 0.076 | 0.202 | 0.132 | 0.182 | 0.139 | 0.268 | 0.188 | 0.23 | 0.161 | 0.258 | 0.207 | 0.266 | 0.162 | 0.299 | 0.215 | 0.256 | 0.17 | 0.215 | 0.214 | 0.218 | 0.129 | 0.234 | 0.181 | 0.175 | 0.096 | 0.182 | 0.082 | 0.145 | 0.033 | 0.188 | 0.091 | 0.143 | 0.026 | 0.204 | 0.097 | 0.151 | 0.043 | 0.185 | 0.097 | 0.127 | 0.05 | 0.156 | 0.097 | 0.139 | 0.031 |