VOW ASA
OSE:VOW.OL
12.64 (NOK) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NOK.
| 2024 Q1 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 232.3 | 469.8 | 448.7 | 382.9 | 399.9 | 252.6 | 201.4 | 212 | 247.8 | 199.4 | 181.3 | 38.5 | 48.3 | 45 | 39.8 | 54.385 | 50.001 | 50.27 | 45.637 | 43.188 | 35.736 | 31.822 | 34.885 | 49.572 | 45.824 | 35.852 | 38.725 | 42.055 |
| Cost of Revenue
| 0 | 513.5 | 383.1 | 324.9 | 321.1 | 218.7 | 176.6 | 181.4 | 216.2 | 167.7 | 150.4 | 29 | 36.1 | 31.5 | 27 | 36.97 | 31.327 | 34.633 | 33.441 | 30.374 | 24.923 | 21.606 | 22.407 | 30.682 | 32.351 | 25.418 | 28.527 | 28.215 |
| Gross Profit
| 232.3 | -43.7 | 65.6 | 58 | 78.8 | 33.9 | 24.8 | 30.6 | 31.6 | 31.7 | 30.9 | 9.5 | 12.2 | 13.5 | 12.8 | 17.415 | 18.674 | 15.637 | 12.196 | 12.814 | 10.813 | 10.216 | 12.478 | 18.89 | 13.473 | 10.434 | 10.198 | 13.84 |
| Gross Profit Ratio
| 1 | -0.093 | 0.146 | 0.151 | 0.197 | 0.134 | 0.123 | 0.144 | 0.128 | 0.159 | 0.17 | 0.247 | 0.253 | 0.3 | 0.322 | 0.32 | 0.373 | 0.311 | 0.267 | 0.297 | 0.303 | 0.321 | 0.358 | 0.381 | 0.294 | 0.291 | 0.263 | 0.329 |
| 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 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.8 | 0 | 0 | 0 | 8.028 | 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 | 4.1 | 0 | 0 | 0 | 3.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 0 | 40.6 | 56.8 | 37.8 | 39 | 25.4 | 14.2 | 20.1 | 17.2 | 15.9 | 11.8 | 8.9 | 3.9 | 6.3 | 5 | 11.744 | 5.925 | 6.179 | 5.446 | 4.915 | 3.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| -10.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.2 | 11 | 13.7 | 13.2 | 3.472 | 0.002 | 0.001 | 0.001 | 7.005 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| -10.3 | 40.6 | 56.8 | 37.8 | 39 | 25.4 | 14.2 | 20.1 | 17.2 | 15.9 | 11.8 | 15.1 | 11 | 13.7 | 13.2 | 15.216 | 13.935 | 12.774 | 12.594 | 12.628 | 10.295 | 9.931 | 10.237 | 9.602 | 8.126 | 6.9 | 8.479 | 10.503 |
| Operating Income
| 222 | -84.3 | 8.8 | 20.2 | 39.8 | 8.5 | 10.6 | 10.5 | 14.4 | 15.8 | 19.1 | -5.6 | 0.9 | -0.2 | -0.3 | 2.572 | 4.739 | 2.864 | -0.398 | 0.185 | 0.517 | -2.076 | 2.241 | 9.29 | 5.347 | 3.534 | 1.719 | 3.337 |
| Operating Income Ratio
| 0.956 | -0.179 | 0.02 | 0.053 | 0.1 | 0.034 | 0.053 | 0.05 | 0.058 | 0.079 | 0.105 | -0.145 | 0.019 | -0.004 | -0.008 | 0.047 | 0.095 | 0.057 | -0.009 | 0.004 | 0.014 | -0.065 | 0.064 | 0.187 | 0.117 | 0.099 | 0.044 | 0.079 |
| Total Other Income Expenses Net
| -239 | -55.2 | 0.3 | -5.9 | -9.7 | 323.6 | -10.6 | -17.2 | 20.4 | -45.1 | 0.9 | -1.5 | 1 | 0.4 | 0.3 | -0.319 | -7.532 | -1.381 | 6.475 | -14.314 | 2.452 | -1.797 | 0.176 | -3.558 | -2.814 | -4.396 | -1.934 | 0.832 |
| Income Before Tax
| -17 | -139.5 | 9.1 | 14.3 | 30.1 | 332.1 | 0 | -6.7 | 34.8 | -29.3 | 20 | -7.1 | 1.9 | 0.2 | 0 | 2.253 | -2.793 | 1.483 | 6.077 | -14.129 | 2.969 | -3.873 | 2.417 | 5.732 | 2.533 | -0.862 | -0.215 | 4.169 |
| Income Before Tax Ratio
| -0.073 | -0.297 | 0.02 | 0.037 | 0.075 | 1.315 | 0 | -0.032 | 0.14 | -0.147 | 0.11 | -0.184 | 0.039 | 0.004 | 0 | 0.041 | -0.056 | 0.03 | 0.133 | -0.327 | 0.083 | -0.122 | 0.069 | 0.116 | 0.055 | -0.024 | -0.006 | 0.099 |
| Income Tax Expense
| -17 | 0.4 | 2.9 | -1.5 | 1.1 | -1.5 | 0.4 | -6.3 | 7.6 | 0.6 | 4.8 | -1.2 | 0.7 | 0.2 | 0 | 1.274 | -0.597 | 0.12 | 1.772 | -3.731 | 1.067 | -0.905 | 0.231 | 1.629 | 0.72 | -0.245 | -0.061 | 1.167 |
| Net Income
| 0 | -158.2 | 6.3 | 8.2 | 14.5 | 326.6 | -0.4 | -0.4 | 27.1 | -29.9 | 15.3 | -5.9 | 1.2 | 0 | 0 | 0.979 | -2.197 | 1.363 | 4.305 | -10.398 | 1.902 | -2.968 | 2.186 | 4.103 | 1.813 | -0.617 | -0.154 | 3.002 |
| Net Income Ratio
| 0 | -0.337 | 0.014 | 0.021 | 0.036 | 1.293 | -0.002 | -0.002 | 0.109 | -0.15 | 0.084 | -0.153 | 0.025 | 0 | 0 | 0.018 | -0.044 | 0.027 | 0.094 | -0.241 | 0.053 | -0.093 | 0.063 | 0.083 | 0.04 | -0.017 | -0.004 | 0.071 |
| EPS
| 0 | -1.39 | 0.055 | 0.071 | 0.13 | 2.85 | -0.004 | -0.004 | 0.25 | -0.28 | 0.16 | -0.062 | 0.01 | 0 | 0 | 0.02 | -0.023 | 0.02 | 0.05 | -0.11 | 0.02 | -0.031 | 0.031 | 0.059 | 0.71 | -0.24 | -0.06 | 1.17 |
| EPS Diluted
| 0 | -1.39 | 0.055 | 0.071 | 0.13 | 2.85 | -0.004 | -0.004 | 0.25 | -0.28 | 0.16 | -0.062 | 0.01 | 0 | 0 | 0.02 | -0.023 | 0.02 | 0.05 | -0.11 | 0.02 | -0.031 | 0.031 | 0.059 | 0.71 | -0.24 | -0.06 | 1.17 |
| EBITDA
| 232.3 | -53 | 29.6 | 38.8 | 53.4 | 23.2 | 20.2 | 22.2 | 24.5 | 23.2 | 22.6 | -4.9 | 1.5 | 0.3 | 0.3 | 3.131 | 7.242 | 3.173 | -0.316 | 8.686 | 0.472 | 0.788 | 2.069 | 10.593 | 5.933 | 5.281 | 1.18 | 3.611 |
| EBITDA Ratio
| 1 | -0.113 | 0.066 | 0.101 | 0.134 | 0.092 | 0.1 | 0.105 | 0.099 | 0.116 | 0.125 | -0.127 | 0.031 | 0.007 | 0.008 | 0.058 | 0.145 | 0.063 | -0.007 | 0.201 | 0.013 | 0.025 | 0.059 | 0.214 | 0.129 | 0.147 | 0.03 | 0.086 |