Scana ASA
OSE:SCANA.OL
2.125 (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 | 2001 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 1,606 | 886.821 | 304.258 | 303.416 | 360.878 | 283.76 | 645.069 | 645.749 | 1,170.416 | 1,437.657 | 1,843.036 | 2,036.293 | 2,041.988 | 1,744.789 | 2,267.269 | 2,896.118 | 2,447.073 | 1,894.114 | 1,545.842 | 1,236.042 | 1,241.955 | 1,405.865 | 1,776.086 |
| Cost of Revenue
| 1,522.7 | 438.198 | 169.75 | 169.306 | 224.174 | 103.534 | 256.258 | 228.426 | 565.79 | 490.42 | 610.957 | 755.016 | 859.211 | 789.368 | 936.113 | 1,323.586 | 0 | 791.566 | 659.312 | 472.807 | 463.228 | 519.599 | 740.061 |
| Gross Profit
| 83.3 | 448.623 | 134.508 | 134.11 | 136.704 | 180.226 | 388.811 | 417.323 | 604.626 | 947.237 | 1,232.079 | 1,281.277 | 1,182.777 | 955.421 | 1,331.156 | 1,572.532 | 2,447.073 | 1,102.548 | 886.53 | 763.235 | 778.727 | 886.266 | 1,036.025 |
| Gross Profit Ratio
| 0.052 | 0.506 | 0.442 | 0.442 | 0.379 | 0.635 | 0.603 | 0.646 | 0.517 | 0.659 | 0.669 | 0.629 | 0.579 | 0.548 | 0.587 | 0.543 | 1 | 0.582 | 0.573 | 0.617 | 0.627 | 0.63 | 0.583 |
| Reseach & Development Expenses
| 2.7 | 2.769 | 0.972 | 0.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 41.8 | 24.573 | 19.8 | 15.789 | 21.746 | 19.713 | 29.587 | 2.514 | 58.512 | 0 | 25.994 | 0 | 0 | 0 | 0 | 0 | 553.309 | 129.057 | 103.729 | 86.565 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 5.714 | 2.319 | 4.477 | 4.443 | 6.421 | 7.42 | 0 | 0 | 34.19 | 0 | 0 | 0 | 0 | 0 | 0 | 30.399 | 32.065 | 24.083 | 0 | 0 | 0 |
| SG&A
| 41.8 | 24.573 | 25.514 | 18.108 | 26.223 | 24.156 | 36.008 | 9.934 | 58.512 | 0 | 60.184 | 0 | 0 | 0 | 0 | 0 | 553.309 | 159.456 | 135.794 | 110.648 | 0 | 0 | 0 |
| Other Expenses
| 0 | 467.9 | 100.973 | 104.026 | 113.422 | 5.013 | 3.899 | 494.046 | 611.477 | 1,149.105 | 11.491 | 1,435.08 | 16.612 | 1,083.914 | 138.974 | 1,274.341 | -66.206 | 19.688 | 23.138 | 11.096 | 789.172 | 971.224 | -82.718 |
| Operating Expenses
| 639.3 | 492.473 | 126.487 | 122.134 | 139.645 | 174.445 | 467.954 | 503.98 | 669.989 | 1,149.105 | 1,500.867 | 1,435.08 | 1,266.603 | 1,083.914 | 1,130.648 | 1,274.341 | 2,198.548 | 911.481 | 757.086 | 707.392 | 789.172 | 971.224 | 1,079.088 |
| Operating Income
| 83.3 | -20.362 | 8.444 | 15.055 | 3.232 | -17.565 | -74.549 | -24.396 | -69.186 | -174.576 | -246.738 | -151.594 | -84.601 | -128.493 | 200.508 | 298.191 | 270.491 | 210.783 | 134.705 | 64.331 | -69.605 | -84.958 | -43.063 |
| Operating Income Ratio
| 0.052 | -0.023 | 0.028 | 0.05 | 0.009 | -0.062 | -0.116 | -0.038 | -0.059 | -0.121 | -0.134 | -0.074 | -0.041 | -0.074 | 0.088 | 0.103 | 0.111 | 0.111 | 0.087 | 0.052 | -0.056 | -0.06 | -0.024 |
| Total Other Income Expenses Net
| -31.6 | -35.46 | -6.414 | 5.598 | -4.037 | -16.01 | -4.737 | 71.408 | -21.967 | 17.267 | -17.74 | -42.32 | -23.53 | -27.093 | 124.409 | -372.987 | -9.617 | 17.208 | -25.761 | -27.236 | -133.816 | -1.372 | -29.774 |
| Income Before Tax
| 51.7 | -55.822 | 2.03 | 20.653 | -0.805 | -10.229 | -83.88 | -15.249 | -87.33 | -184.601 | -286.528 | -196.123 | -107.356 | -155.586 | 324.917 | -74.796 | 238.908 | 208.275 | 103.683 | 28.607 | -144.261 | -86.33 | -72.837 |
| Income Before Tax Ratio
| 0.032 | -0.063 | 0.007 | 0.068 | -0.002 | -0.036 | -0.13 | -0.024 | -0.075 | -0.128 | -0.155 | -0.096 | -0.053 | -0.089 | 0.143 | -0.026 | 0.098 | 0.11 | 0.067 | 0.023 | -0.116 | -0.061 | -0.041 |
| Income Tax Expense
| -14.8 | -11.322 | -24.289 | -29.611 | -4.096 | 3.352 | -3.97 | -16.689 | 6.005 | -9.037 | 8.246 | -1.411 | -24.609 | 34.2 | 81.292 | -15.026 | -42.225 | 20.02 | 18.689 | 1.443 | 14.006 | 5.506 | 19.044 |
| Net Income
| 71.6 | -44.5 | 26.757 | 50.264 | 3.291 | -143.774 | -33.519 | 28.539 | -71.777 | -265.361 | -275.572 | -186.744 | -82.747 | -121.386 | 243.624 | 59.77 | 196.683 | 174.075 | 81.661 | 27.164 | -130.255 | -80.824 | -53.793 |
| Net Income Ratio
| 0.045 | -0.05 | 0.088 | 0.166 | 0.009 | -0.507 | -0.052 | 0.044 | -0.061 | -0.185 | -0.15 | -0.092 | -0.041 | -0.07 | 0.107 | 0.021 | 0.08 | 0.092 | 0.053 | 0.022 | -0.105 | -0.057 | -0.03 |
| EPS
| 0.16 | -0.12 | 0.25 | 0.47 | 0.031 | -1.34 | -0.31 | 0.27 | -0.77 | -3.53 | -15.97 | -11.72 | -6.88 | -10.1 | 21.04 | 3.76 | 15.47 | 14.23 | 7.39 | 3.56 | -16.76 | -10.4 | -10.8 |
| EPS Diluted
| 0.15 | -0.12 | 0.23 | 0.43 | 0.031 | -1.34 | -0.31 | 0.27 | -0.77 | -3.53 | -15.97 | -11.72 | -6.88 | -10.02 | 20.91 | 3.76 | 15.47 | 14.23 | 7.39 | 3.42 | -16.76 | -10.4 | -10.8 |
| EBITDA
| 181.2 | 69.238 | 15.526 | 22.94 | 15.147 | 9.893 | -26.715 | -5.381 | -7.323 | -5.258 | -74.335 | -50.485 | 6.718 | -49.921 | 408.029 | 38.775 | 304.823 | 278.241 | 167.598 | 104.877 | -65.356 | 19.812 | 25.294 |
| EBITDA Ratio
| 0.113 | 0.078 | 0.051 | 0.076 | 0.042 | 0.035 | -0.041 | -0.008 | -0.006 | -0.004 | -0.04 | -0.025 | 0.003 | -0.029 | 0.18 | 0.013 | 0.125 | 0.147 | 0.108 | 0.085 | -0.053 | 0.014 | 0.014 |