Siem Offshore Inc.
OSE:SIOFF.OL
23.1 (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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 336.026 | 274.306 | 254.493 | 244.843 | 292.53 | 307.736 | 415.309 | 469.124 | 422.45 | 491.313 | 363.954 | 368.213 | 340.628 | 228.302 | 183.558 | 192.773 | 159.342 | 73.554 |
| Cost of Revenue
| 97.654 | 94.718 | 90.992 | 90.923 | 102.778 | 105.863 | 172.724 | 242.577 | 201.648 | 214.63 | 113.945 | 137.128 | 0 | 153.66 | 0 | 0 | 0 | 0 |
| Gross Profit
| 238.372 | 179.588 | 163.501 | 153.92 | 189.752 | 201.873 | 242.585 | 226.547 | 220.802 | 276.683 | 250.009 | 231.085 | 340.628 | 74.642 | 183.558 | 192.773 | 159.342 | 73.554 |
| Gross Profit Ratio
| 0.709 | 0.655 | 0.642 | 0.629 | 0.649 | 0.656 | 0.584 | 0.483 | 0.523 | 0.563 | 0.687 | 0.628 | 1 | 0.327 | 1 | 1 | 1 | 1 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 22.301 | 22.596 | 19.793 | 19.6 | 17.718 | 24.105 | 33.334 | 33.059 | 38.575 | 47.033 | 50.701 | 47.066 | 35.215 | 0 | 19.62 | 0 | 11.884 | 8.256 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 22.301 | 22.596 | 19.793 | 19.6 | 17.718 | 24.105 | 33.334 | 33.059 | 38.575 | 47.033 | 50.701 | 47.066 | 35.215 | 0 | 19.62 | 0 | 11.884 | 8.256 |
| Other Expenses
| 0 | 117.521 | 106.662 | 127.005 | 166.962 | 84.817 | 88.698 | 78.712 | 68.45 | 49.85 | 25.14 | 35.683 | 263.809 | 57.426 | 83.246 | 105.035 | 0.07 | -16.302 |
| Operating Expenses
| 141.909 | 140.117 | 126.455 | 146.605 | 184.68 | 195.739 | 211.72 | 210.022 | 209.278 | 179.439 | 203.188 | 203.485 | 299.024 | 57.426 | 102.866 | 105.035 | 180.459 | 105.548 |
| Operating Income
| 163.251 | 39.376 | 38.247 | -19.33 | 10.442 | -66.863 | -119.283 | -49.555 | -168.735 | 84.316 | 69.261 | 54.138 | 43.497 | 17.213 | 80.691 | 0.68 | 100.259 | 41.533 |
| Operating Income Ratio
| 0.486 | 0.144 | 0.15 | -0.079 | 0.036 | -0.217 | -0.287 | -0.106 | -0.399 | 0.172 | 0.19 | 0.147 | 0.128 | 0.075 | 0.44 | 0.004 | 0.629 | 0.565 |
| Total Other Income Expenses Net
| -9.145 | -11.894 | 63.665 | -328.469 | -123.565 | -99.596 | -225.822 | -173.056 | -203.203 | -23.805 | -28.862 | -8.224 | -45.431 | -6.901 | 21.305 | -111.554 | 120.089 | 77.741 |
| Income Before Tax
| 154.106 | 27.482 | 101.912 | -347.799 | -113.123 | -93.462 | -194.957 | -156.531 | -191.679 | 73.439 | 17.959 | 19.376 | -3.827 | 10.315 | 101.997 | -23.816 | 98.972 | 45.747 |
| Income Before Tax Ratio
| 0.459 | 0.1 | 0.4 | -1.42 | -0.387 | -0.304 | -0.469 | -0.334 | -0.454 | 0.149 | 0.049 | 0.053 | -0.011 | 0.045 | 0.556 | -0.124 | 0.621 | 0.622 |
| Income Tax Expense
| -19.027 | -0.25 | -1 | 2.673 | 1.383 | 0.588 | 9.087 | -0.626 | 4.737 | 2.729 | -3.585 | 4.016 | 2.653 | 0.622 | -1.831 | 1.95 | 1.937 | 1.22 |
| Net Income
| 174.515 | 30.897 | 107.858 | -350.472 | -114.506 | 15.951 | -164.324 | -142.436 | -186.687 | 58.147 | 22 | 17.26 | -7.291 | 9.693 | 103.829 | -25.766 | 98.368 | 45.012 |
| Net Income Ratio
| 0.519 | 0.113 | 0.424 | -1.431 | -0.391 | 0.052 | -0.396 | -0.304 | -0.442 | 0.118 | 0.06 | 0.047 | -0.021 | 0.042 | 0.566 | -0.134 | 0.617 | 0.612 |
| EPS
| 0.73 | 0.13 | 0.73 | -37.5 | -9.52 | 1.33 | -18.37 | -16.92 | -36.02 | 15 | 6 | 4 | -1.84 | 3 | 35 | -10.15 | 45 | 28 |
| EPS Diluted
| 0.73 | 0.13 | 0.73 | -37.5 | -9.52 | 1.33 | -18.37 | -16.92 | -36.02 | 15 | 6 | 4 | -1.84 | 3 | 35 | -10.15 | 45 | 28 |
| EBITDA
| 185.108 | 115.252 | 96.884 | 55.614 | 115.114 | 146.205 | 134.057 | 89.778 | 146.755 | 236.762 | 104.184 | 115.953 | 122.509 | 97.628 | 152.426 | 25.547 | 128.458 | 50.455 |
| EBITDA Ratio
| 0.551 | 0.42 | 0.381 | 0.227 | 0.394 | 0.475 | 0.323 | 0.191 | 0.347 | 0.482 | 0.286 | 0.315 | 0.36 | 0.428 | 0.83 | 0.133 | 0.806 | 0.686 |