
Arcticzymes Technologies ASA
OSE:AZT

Income Statement
Earnings Waterfall
Arcticzymes Technologies ASA
Revenue
|
104.4m
NOK
|
Cost of Revenue
|
-6m
NOK
|
Gross Profit
|
98.4m
NOK
|
Operating Expenses
|
-99.7m
NOK
|
Operating Income
|
-1.3m
NOK
|
Other Expenses
|
8.9m
NOK
|
Net Income
|
7.6m
NOK
|
Income Statement
Arcticzymes Technologies 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 | Sep-2021 | Dec-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
33
N/A
|
41
+25%
|
43
+5%
|
50
+16%
|
53
+6%
|
58
+9%
|
62
+7%
|
67
+8%
|
72
+8%
|
73
+1%
|
74
+1%
|
67
-9%
|
67
-1%
|
63
-6%
|
57
-9%
|
65
+13%
|
67
+3%
|
67
+1%
|
73
+9%
|
74
+0%
|
45
-39%
|
49
+8%
|
65
+34%
|
74
+13%
|
93
+27%
|
116
+24%
|
104
-10%
|
98
-5%
|
128
+30%
|
136
+6%
|
145
+7%
|
149
+3%
|
137
-8%
|
119
-13%
|
117
-2%
|
119
+2%
|
119
+0%
|
118
-1%
|
116
-1%
|
108
-7%
|
104
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(17)
|
(19)
|
(19)
|
(21)
|
(30)
|
(24)
|
(27)
|
(31)
|
(43)
|
(37)
|
(36)
|
(32)
|
(31)
|
(30)
|
(28)
|
(30)
|
(34)
|
(18)
|
(20)
|
(19)
|
(1)
|
2
|
6
|
8
|
(1)
|
(2)
|
(1)
|
2
|
(4)
|
(5)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(7)
|
(6)
|
(6)
|
|
Gross Profit |
16
N/A
|
23
+38%
|
24
+8%
|
29
+19%
|
23
-20%
|
34
+45%
|
35
+5%
|
36
+2%
|
29
-19%
|
36
+23%
|
38
+4%
|
35
-6%
|
36
+2%
|
33
-8%
|
29
-12%
|
35
+20%
|
33
-7%
|
50
+52%
|
53
+7%
|
54
+2%
|
44
-19%
|
51
+15%
|
72
+42%
|
82
+14%
|
92
+12%
|
114
+24%
|
103
-10%
|
100
-2%
|
124
+24%
|
131
+6%
|
139
+6%
|
143
+3%
|
132
-8%
|
114
-14%
|
112
-1%
|
114
+2%
|
113
-1%
|
112
-1%
|
110
-3%
|
102
-7%
|
98
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(40)
|
(42)
|
(43)
|
(45)
|
(42)
|
(52)
|
(54)
|
(56)
|
(49)
|
(58)
|
(62)
|
(61)
|
(61)
|
(60)
|
(56)
|
(55)
|
(46)
|
(62)
|
(63)
|
(64)
|
(44)
|
(37)
|
(35)
|
(36)
|
(50)
|
(55)
|
(60)
|
(58)
|
(66)
|
(71)
|
(76)
|
(87)
|
(95)
|
(99)
|
(101)
|
(98)
|
(97)
|
(100)
|
(102)
|
(103)
|
(100)
|
|
Selling, General & Administrative |
(29)
|
(31)
|
(32)
|
(33)
|
(42)
|
(38)
|
(39)
|
(41)
|
(52)
|
(44)
|
(45)
|
(45)
|
(46)
|
(45)
|
(44)
|
(43)
|
(45)
|
(41)
|
(42)
|
(43)
|
(34)
|
(28)
|
(27)
|
(27)
|
(38)
|
(36)
|
(42)
|
(42)
|
(51)
|
(50)
|
(50)
|
(57)
|
(67)
|
(62)
|
(62)
|
(58)
|
(68)
|
(61)
|
(61)
|
(63)
|
(61)
|
|
Depreciation & Amortization |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
|
Other Operating Expenses |
(9)
|
(9)
|
(8)
|
(9)
|
3
|
(11)
|
(12)
|
(13)
|
4
|
(12)
|
(15)
|
(14)
|
(13)
|
(13)
|
(8)
|
(8)
|
3
|
(16)
|
(17)
|
(16)
|
(5)
|
(4)
|
(3)
|
(4)
|
(8)
|
(15)
|
(15)
|
(14)
|
(11)
|
(18)
|
(21)
|
(25)
|
(24)
|
(32)
|
(33)
|
(34)
|
(23)
|
(33)
|
(34)
|
(35)
|
(32)
|
|
Operating Income |
(24)
N/A
|
(19)
+18%
|
(18)
+7%
|
(16)
+14%
|
(18)
-18%
|
(18)
+4%
|
(18)
-2%
|
(20)
-12%
|
(20)
+1%
|
(22)
-7%
|
(24)
-13%
|
(26)
-5%
|
(25)
+3%
|
(27)
-7%
|
(27)
+0%
|
(20)
+26%
|
(14)
+31%
|
(12)
+9%
|
(10)
+22%
|
(9)
+2%
|
(0)
+96%
|
13
N/A
|
37
+180%
|
47
+26%
|
43
-8%
|
60
+39%
|
43
-28%
|
42
-2%
|
58
+39%
|
60
+3%
|
63
+5%
|
57
-10%
|
36
-35%
|
14
-61%
|
11
-22%
|
15
+37%
|
16
+3%
|
12
-24%
|
8
-34%
|
(1)
N/A
|
(1)
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(2)
|
(0)
|
0
|
1
|
1
|
3
|
5
|
5
|
8
|
7
|
8
|
9
|
11
|
11
|
10
|
12
|
|
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
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
(22)
N/A
|
(18)
+20%
|
(16)
+7%
|
(15)
+9%
|
(17)
-15%
|
(18)
-3%
|
(19)
-4%
|
(20)
-8%
|
(20)
-1%
|
(21)
-3%
|
(24)
-12%
|
(25)
-7%
|
(25)
+2%
|
(27)
-8%
|
(27)
0%
|
(20)
+26%
|
(14)
+29%
|
(13)
+9%
|
(10)
+23%
|
(9)
+5%
|
(1)
+94%
|
14
N/A
|
37
+167%
|
47
+25%
|
42
-9%
|
58
+37%
|
43
-27%
|
42
-2%
|
59
+41%
|
61
+3%
|
66
+9%
|
61
-8%
|
42
-31%
|
22
-48%
|
18
-17%
|
23
+29%
|
25
+7%
|
23
-9%
|
19
-18%
|
8
-56%
|
11
+31%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
28
|
27
|
25
|
(13)
|
(13)
|
(14)
|
(13)
|
(9)
|
(5)
|
(4)
|
(6)
|
(5)
|
(5)
|
(4)
|
(1)
|
(3)
|
|
Income from Continuing Operations |
(22)
|
(18)
|
(16)
|
(15)
|
(17)
|
(18)
|
(19)
|
(20)
|
(20)
|
(21)
|
(24)
|
(25)
|
(25)
|
(27)
|
(27)
|
(20)
|
(14)
|
(13)
|
(10)
|
(9)
|
(1)
|
14
|
37
|
47
|
76
|
86
|
69
|
67
|
46
|
48
|
52
|
47
|
33
|
17
|
14
|
18
|
19
|
18
|
15
|
7
|
8
|
|
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
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(22)
N/A
|
(18)
+20%
|
(16)
+7%
|
(15)
+9%
|
(17)
-16%
|
(18)
-3%
|
(19)
-4%
|
(20)
-8%
|
(20)
-1%
|
(21)
-3%
|
(24)
-12%
|
(26)
-7%
|
(25)
+2%
|
(27)
-8%
|
(27)
0%
|
(20)
+26%
|
(14)
+29%
|
(13)
+9%
|
(10)
+23%
|
(9)
+5%
|
(6)
+33%
|
13
N/A
|
40
+218%
|
50
+23%
|
83
+67%
|
89
+7%
|
68
-24%
|
66
-3%
|
46
-29%
|
48
+3%
|
52
+8%
|
47
-8%
|
33
-31%
|
17
-48%
|
14
-18%
|
18
+26%
|
19
+11%
|
18
-10%
|
15
-17%
|
7
-52%
|
8
+8%
|
|
EPS (Diluted) |
-0.53
N/A
|
-0.41
+23%
|
-0.38
+7%
|
-0.35
+8%
|
-0.4
-14%
|
-0.42
-5%
|
-0.44
-5%
|
-0.47
-7%
|
-0.47
N/A
|
-0.47
N/A
|
-0.55
-17%
|
-0.57
-4%
|
-0.57
N/A
|
-0.62
-9%
|
-0.62
N/A
|
-0.51
+18%
|
-0.3
+41%
|
-0.26
+13%
|
-0.22
+15%
|
-0.33
-50%
|
-0.13
+61%
|
0.25
N/A
|
0.83
+232%
|
1.03
+24%
|
1.69
+64%
|
1.78
+5%
|
1.29
-28%
|
1.23
-5%
|
0.92
-25%
|
0.91
-1%
|
0.99
+9%
|
0.95
-4%
|
0.65
-32%
|
0.34
-48%
|
0.28
-18%
|
0.35
+25%
|
0.38
+9%
|
0.34
-11%
|
0.29
-15%
|
0.14
-52%
|
0.15
+7%
|