Abl Group ASA
OSE:ABL
Income Statement
Earnings Waterfall
Abl Group ASA
Income Statement
Abl Group ASA
| Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Revenue |
33
N/A
|
40
+20%
|
45
+11%
|
43
-4%
|
41
-4%
|
36
-11%
|
33
-9%
|
30
-9%
|
28
-9%
|
28
+3%
|
27
-3%
|
28
+3%
|
31
+10%
|
32
+2%
|
34
+7%
|
35
+4%
|
36
+2%
|
36
+0%
|
36
+1%
|
46
+26%
|
55
+20%
|
66
+21%
|
76
+14%
|
76
+1%
|
77
+1%
|
94
+22%
|
113
+20%
|
78
-31%
|
81
+4%
|
125
+54%
|
168
+34%
|
173
+3%
|
200
+15%
|
226
+13%
|
251
+11%
|
275
+9%
|
276
+0%
|
291
+6%
|
310
+6%
|
322
+4%
|
350
+9%
|
352
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(35)
|
(41)
|
(46)
|
(45)
|
(44)
|
(41)
|
(39)
|
(35)
|
(31)
|
(30)
|
(28)
|
(28)
|
(29)
|
(30)
|
(32)
|
(33)
|
(34)
|
(34)
|
(35)
|
(45)
|
(55)
|
(65)
|
(73)
|
(72)
|
(74)
|
(90)
|
(109)
|
(73)
|
(74)
|
(115)
|
(155)
|
(160)
|
(186)
|
(210)
|
(234)
|
(258)
|
(260)
|
(279)
|
(299)
|
(313)
|
(341)
|
(342)
|
|
| Selling, General & Administrative |
(19)
|
(22)
|
(24)
|
(25)
|
(25)
|
(24)
|
(23)
|
(21)
|
(19)
|
(18)
|
(16)
|
(16)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(18)
|
(18)
|
(25)
|
(29)
|
(36)
|
(41)
|
(40)
|
(41)
|
(51)
|
(62)
|
(42)
|
(46)
|
(69)
|
(105)
|
(97)
|
(114)
|
(129)
|
(128)
|
(141)
|
(136)
|
(136)
|
(151)
|
(161)
|
(177)
|
(182)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
|
| Other Operating Expenses |
(16)
|
(18)
|
(21)
|
(19)
|
(17)
|
(15)
|
(14)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(14)
|
(14)
|
(15)
|
(15)
|
(14)
|
(16)
|
(17)
|
(21)
|
(26)
|
(28)
|
(30)
|
(31)
|
(31)
|
(37)
|
(44)
|
(29)
|
(27)
|
(44)
|
(47)
|
(60)
|
(68)
|
(77)
|
(101)
|
(110)
|
(119)
|
(137)
|
(142)
|
(146)
|
(157)
|
(153)
|
|
| Operating Income |
(2)
N/A
|
(1)
+46%
|
(1)
-31%
|
(2)
-32%
|
(3)
-50%
|
(5)
-72%
|
(5)
-13%
|
(4)
+16%
|
(3)
+34%
|
(2)
+45%
|
(1)
+63%
|
0
N/A
|
2
+651%
|
1
-15%
|
2
+23%
|
2
+19%
|
2
+11%
|
2
-6%
|
1
-46%
|
0
-69%
|
(0)
N/A
|
1
N/A
|
3
+156%
|
4
+25%
|
3
-23%
|
4
+20%
|
4
+20%
|
5
+20%
|
7
+36%
|
10
+48%
|
13
+25%
|
13
+2%
|
14
+3%
|
16
+18%
|
17
+8%
|
17
0%
|
15
-10%
|
12
-21%
|
11
-12%
|
9
-14%
|
9
+1%
|
10
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
3
|
2
|
3
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
11
|
12
|
(1)
|
1
|
(11)
|
(11)
|
(0)
|
(3)
|
(3)
|
(0)
|
(1)
|
(2)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(7)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
(0)
|
1
|
2
|
1
|
1
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Total Other Income |
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
|
|
| Pre-Tax Income |
(0)
N/A
|
2
N/A
|
1
-41%
|
1
-28%
|
(2)
N/A
|
(5)
-259%
|
(6)
-9%
|
(5)
+17%
|
(4)
+17%
|
(2)
+61%
|
(1)
+62%
|
(1)
+8%
|
(6)
-1 056%
|
(7)
-5%
|
(5)
+20%
|
(4)
+17%
|
3
N/A
|
3
-6%
|
12
+360%
|
12
-3%
|
10
-17%
|
13
+34%
|
4
-73%
|
4
+8%
|
3
-35%
|
1
-63%
|
1
+51%
|
5
+260%
|
6
+20%
|
9
+50%
|
11
+18%
|
8
-27%
|
9
+9%
|
12
+40%
|
12
+4%
|
14
+15%
|
12
-16%
|
7
-45%
|
8
+15%
|
6
-25%
|
2
-61%
|
8
+269%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Income from Continuing Operations |
(0)
|
1
|
1
|
1
|
(2)
|
(6)
|
(6)
|
(5)
|
(4)
|
(1)
|
(0)
|
(0)
|
(6)
|
(7)
|
(6)
|
(5)
|
2
|
2
|
12
|
11
|
9
|
12
|
3
|
3
|
2
|
(0)
|
(0)
|
4
|
5
|
7
|
6
|
3
|
4
|
7
|
9
|
11
|
9
|
3
|
5
|
3
|
(1)
|
5
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
(0)
N/A
|
1
N/A
|
1
-45%
|
1
-35%
|
(2)
N/A
|
(6)
-172%
|
(6)
-8%
|
(5)
+17%
|
(4)
+28%
|
(1)
+63%
|
(0)
+68%
|
(0)
-9%
|
(6)
-1 203%
|
(7)
-5%
|
(6)
+19%
|
(5)
+17%
|
2
N/A
|
2
-10%
|
12
+442%
|
11
-4%
|
9
-20%
|
12
+37%
|
3
-80%
|
3
+9%
|
2
-45%
|
(0)
N/A
|
(0)
-43%
|
4
N/A
|
5
+26%
|
7
+45%
|
6
-16%
|
3
-49%
|
4
+18%
|
7
+86%
|
8
+21%
|
10
+25%
|
8
-21%
|
3
-66%
|
4
+53%
|
2
-48%
|
(2)
N/A
|
5
N/A
|
|
| EPS (Diluted) |
-0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
-0.05
N/A
|
-0.13
-160%
|
-0.14
-8%
|
-0.12
+14%
|
-0.09
+25%
|
-0.04
+56%
|
-0.02
+50%
|
-0.02
N/A
|
-0.15
-650%
|
-0.17
-13%
|
-0.14
+18%
|
-0.12
+14%
|
0.06
N/A
|
0.05
-17%
|
0.28
+460%
|
0.27
-4%
|
0.16
-41%
|
0.17
+6%
|
0.04
-76%
|
0.04
N/A
|
0.02
-50%
|
-0.01
N/A
|
-0.02
-100%
|
0.04
N/A
|
0.05
+25%
|
0.07
+40%
|
0.06
-14%
|
0.03
-50%
|
0.03
N/A
|
0.05
+67%
|
0.07
+40%
|
0.08
+14%
|
0.06
-25%
|
0.02
-67%
|
0.03
+50%
|
0.02
-33%
|
-0.01
N/A
|
0.04
N/A
|
|