Income Statement

Revenue

+27%

+63%

10Y

Currency: NOK

	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	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	Mar-2025	Jun-2025	Sep-2025	Dec-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	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	5	6	7	8	5	5	5	5	5	5	5	6	7	7	8	8	9	13	17	21	24	0	0	0	0
Revenue	316 N/A	344 +9%	372 +8%	401 +8%	448 +12%	475 +6%	523 +10%	549 +5%	565 +3%	593 +5%	591 0%	586 -1%	589 +1%	598 +2%	618 +3%	659 +7%	711 +8%	757 +7%	800 +6%	850 +6%	897 +6%	960 +7%	1 001 +4%	1 008 +1%	1 030 +2%	1 030 0%	1 063 +3%	1 095 +3%	1 113 +2%	1 133 +2%	1 124 -1%	1 118 -1%	1 133 +1%	1 159 +2%	1 198 +3%	1 213 +1%	1 232 +2%	1 228 0%	1 258 +2%	1 282 +2%	1 331 +4%	1 427 +7%	1 467 +3%	1 531 +4%	1 607 +5%	1 651 +3%	1 719 +4%	1 770 +3%	1 847 +4%	1 949 +6%	2 013 +3%	2 079 +3%	2 132 +3%	2 209 +4%	2 287 +4%	2 345 +3%	2 402 +2%	2 457 +2%	2 536 +3%	2 601 +3%	2 695 +4%	2 816 +4%	2 875 +2%	2 990 +4%	3 085 +3%	3 214 +4%	3 312 +3%	3 391 +2%	3 526 +4%	3 596 +2%	3 765 +5%	3 865 +3%	3 921 +1%	3 980 +2%	3 948 -1%	3 940 0%	3 912 -1%
Gross Profit
Cost of Revenue	(70)	(78)	(86)	(92)	(100)	(100)	(98)	(97)	(97)	(99)	(101)	(94)	(91)	(88)	(89)	(100)	(112)	(121)	(132)	(142)	(151)	(166)	(172)	(171)	(172)	(165)	(167)	(161)	(152)	(147)	(136)	(135)	(137)	(137)	(142)	(144)	(156)	(152)	(159)	(166)	(192)	(210)	(220)	(234)	(260)	(244)	(250)	(256)	(275)	(273)	(284)	(284)	(269)	(293)	(295)	(305)	(323)	(314)	(321)	(323)	(341)	(329)	(329)	(341)	(344)	(333)	(334)	(326)	(366)	(337)	(334)	(335)	(344)	(324)	(320)	(313)	(302)
Gross Profit	246 N/A	266 +8%	285 +7%	309 +8%	348 +12%	375 +8%	424 +13%	452 +7%	468 +4%	494 +6%	490 -1%	492 +0%	499 +1%	511 +2%	529 +4%	558 +5%	599 +7%	636 +6%	668 +5%	708 +6%	746 +5%	795 +6%	829 +4%	837 +1%	859 +3%	864 +1%	896 +4%	934 +4%	961 +3%	985 +3%	988 +0%	983 -1%	996 +1%	1 022 +3%	1 056 +3%	1 068 +1%	1 077 +1%	1 076 0%	1 099 +2%	1 115 +2%	1 139 +2%	1 217 +7%	1 248 +2%	1 297 +4%	1 347 +4%	1 406 +4%	1 469 +4%	1 514 +3%	1 571 +4%	1 676 +7%	1 730 +3%	1 795 +4%	1 864 +4%	1 916 +3%	1 991 +4%	2 040 +2%	2 079 +2%	2 143 +3%	2 215 +3%	2 279 +3%	2 354 +3%	2 487 +6%	2 545 +2%	2 650 +4%	2 741 +3%	2 881 +5%	2 978 +3%	3 065 +3%	3 160 +3%	3 259 +3%	3 431 +5%	3 530 +3%	3 578 +1%	3 656 +2%	3 628 -1%	3 627 0%	3 610 0%
Operating Income
Operating Expenses	(214)	(231)	(248)	(269)	(300)	(324)	(361)	(384)	(399)	(420)	(422)	(429)	(441)	(457)	(476)	(503)	(534)	(562)	(587)	(622)	(658)	(703)	(738)	(755)	(780)	(793)	(817)	(845)	(866)	(886)	(893)	(896)	(917)	(938)	(961)	(976)	(977)	(988)	(1 005)	(1 016)	(1 032)	(1 090)	(1 125)	(1 169)	(1 203)	(1 253)	(1 296)	(1 338)	(1 380)	(1 466)	(1 516)	(1 569)	(1 601)	(1 671)	(1 720)	(1 745)	(1 764)	(1 820)	(1 894)	(1 951)	(2 014)	(2 115)	(2 168)	(2 260)	(2 340)	(2 471)	(2 567)	(2 648)	(2 753)	(2 849)	(2 974)	(3 052)	(3 087)	(3 146)	(3 129)	(3 138)	(3 137)
Selling, General & Administrative	(173)	(188)	(202)	(218)	(244)	(265)	(296)	(314)	(325)	(346)	(349)	(356)	(367)	(382)	(401)	(423)	(450)	(472)	(493)	(521)	(554)	(593)	(624)	(640)	(659)	(676)	(697)	(724)	(743)	(759)	(766)	(767)	(784)	(804)	(827)	(840)	(871)	(852)	(867)	(876)	(919)	(934)	(959)	(993)	(1 064)	(1 067)	(1 100)	(1 131)	(1 203)	(1 244)	(1 288)	(1 336)	(1 432)	(1 432)	(1 495)	(1 542)	(1 604)	(1 626)	(1 691)	(1 728)	(1 824)	(1 865)	(1 891)	(1 950)	(2 101)	(2 100)	(2 175)	(2 249)	(2 455)	(2 438)	(2 563)	(2 619)	(2 778)	(2 715)	(2 705)	(2 733)	(2 731)
Depreciation & Amortization	(4)	(4)	(4)	(5)	(5)	(6)	(7)	(7)	(7)	(7)	(6)	(6)	(6)	(6)	(7)	(7)	(7)	(8)	(8)	(8)	(8)	(8)	(9)	(9)	(10)	(11)	(11)	(11)	(11)	(11)	(11)	(12)	(13)	(14)	(14)	(14)	(14)	(13)	(14)	(14)	(15)	(16)	(18)	(20)	(21)	(22)	(24)	(24)	(25)	(33)	(41)	(50)	(61)	(62)	(64)	(65)	(67)	(68)	(69)	(70)	(70)	(71)	(74)	(77)	(79)	(88)	(85)	(90)	(97)	(100)	(112)	(116)	(120)	(115)	(110)	(105)	(99)
Other Operating Expenses	(36)	(39)	(42)	(47)	(51)	(54)	(59)	(63)	(66)	(67)	(67)	(66)	(68)	(69)	(69)	(73)	(77)	(83)	(87)	(94)	(96)	(102)	(106)	(106)	(111)	(107)	(109)	(110)	(112)	(116)	(116)	(117)	(120)	(120)	(120)	(121)	(93)	(123)	(124)	(126)	(99)	(140)	(147)	(157)	(118)	(164)	(172)	(183)	(152)	(189)	(187)	(183)	(108)	(177)	(160)	(138)	(94)	(126)	(135)	(153)	(120)	(179)	(202)	(234)	(159)	(283)	(308)	(309)	(201)	(311)	(299)	(317)	(189)	(316)	(314)	(300)	(307)
Operating Income	33 N/A	35 +7%	38 +8%	40 +7%	48 +19%	51 +7%	63 +23%	68 +8%	70 +2%	74 +6%	68 -8%	63 -7%	57 -10%	53 -7%	53 0%	56 +5%	65 +16%	74 +14%	81 +10%	86 +7%	88 +2%	92 +4%	91 -1%	82 -9%	78 -5%	71 -9%	79 +11%	89 +13%	95 +7%	100 +5%	95 -5%	87 -8%	79 -9%	84 +6%	95 +13%	93 -3%	99 +7%	88 -12%	94 +7%	100 +6%	106 +7%	127 +20%	123 -3%	128 +4%	144 +13%	153 +6%	172 +12%	175 +2%	192 +9%	210 +10%	213 +2%	226 +6%	262 +16%	246 -6%	272 +11%	294 +8%	315 +7%	323 +3%	321 0%	328 +2%	340 +4%	372 +9%	377 +1%	389 +3%	402 +3%	411 +2%	410 0%	417 +2%	407 -2%	410 +1%	457 +11%	478 +5%	490 +3%	511 +4%	498 -2%	489 -2%	473 -3%
Pre-Tax Income
Interest Income Expense	1	2	2	3	4	5	6	6	7	7	6	4	3	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	1	1	1	1	1	1	1	1	2	2	2	2	(2)	(3)	(4)	(6)	(4)	(5)	(5)	(5)	(4)	(4)	(3)	(2)	(1)	2	4	6	8	6	5	2	2	3	2	1	(2)
Non-Reccuring Items	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	0	0	0	0	0	0	0	0	0	0	(30)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	1	1	1	1	0	1	1	0	0	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	0	1	1	1	1	(0)	(1)	(1)	(1)	(0)	0	1	(1)	(2)	(2)	(2)	(1)	(1)	(1)	(2)	(0)	0	0	1	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(0)	0	(0)	(0)	4	4	4	4	(1)	(0)	0	(0)	1
Pre-Tax Income	34 N/A	37 +8%	40 +9%	44 +9%	52 +19%	56 +8%	69 +22%	74 +9%	77 +3%	81 +6%	74 -9%	68 -8%	60 -11%	56 -8%	55 -1%	58 +5%	67 +15%	76 +13%	83 +9%	88 +6%	90 +2%	94 +4%	92 -1%	84 -9%	80 -5%	73 -8%	81 +10%	91 +12%	97 +7%	102 +5%	97 -4%	89 -8%	82 -8%	86 +6%	98 +13%	95 -2%	102 +7%	90 -12%	96 +6%	100 +5%	106 +6%	127 +20%	124 -3%	129 +5%	146 +13%	154 +6%	172 +12%	175 +2%	192 +9%	210 +10%	214 +2%	227 +6%	228 +0%	243 +6%	267 +10%	289 +8%	312 +8%	318 +2%	317 0%	323 +2%	335 +4%	368 +10%	374 +2%	387 +4%	401 +4%	413 +3%	415 +0%	423 +2%	418 -1%	420 +0%	465 +11%	484 +4%	491 +2%	513 +5%	500 -3%	490 -2%	473 -4%
Net Income
Tax Provision	(10)	(10)	(11)	(12)	(15)	(16)	(19)	(21)	(22)	(23)	(21)	(20)	(18)	(17)	(17)	(17)	(18)	(20)	(22)	(24)	(26)	(27)	(27)	(24)	(24)	(22)	(24)	(27)	(27)	(29)	(28)	(26)	(25)	(24)	(27)	(27)	(27)	(25)	(25)	(26)	(26)	(30)	(29)	(31)	(34)	(35)	(38)	(38)	(41)	(45)	(46)	(48)	(48)	(51)	(57)	(62)	(71)	(72)	(72)	(74)	(69)	(76)	(77)	(79)	(85)	(87)	(89)	(92)	(93)	(94)	(105)	(109)	(108)	(114)	(109)	(107)	(114)
Income from Continuing Operations	24	26	29	31	37	40	49	53	55	58	53	48	42	39	39	41	49	56	61	64	64	67	66	60	57	52	57	64	70	72	69	63	57	62	70	68	75	65	70	74	80	97	94	99	112	119	134	137	150	165	169	179	180	191	211	227	241	246	245	249	266	292	297	308	316	326	325	331	325	326	360	375	383	399	391	383	359
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	0	0	0	0	0	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(0)	(0)	0	1	1	1	0	(0)	(1)	(1)	0
Net Income (Common)	24 N/A	26 +8%	29 +9%	31 +9%	37 +19%	40 +9%	49 +22%	53 +9%	55 +4%	58 +5%	53 -10%	48 -8%	42 -12%	39 -8%	39 -1%	41 +6%	49 +20%	55 +13%	60 +9%	64 +6%	63 -1%	66 +5%	65 -1%	59 -9%	56 -5%	51 -9%	57 +11%	64 +13%	69 +8%	71 +4%	68 -5%	62 -9%	56 -10%	61 +9%	69 +13%	67 -3%	74 +11%	64 -13%	69 +9%	73 +6%	79 +8%	96 +21%	93 -3%	97 +5%	111 +14%	118 +7%	133 +13%	136 +2%	150 +11%	165 +10%	169 +2%	179 +6%	180 +1%	191 +6%	210 +10%	227 +8%	241 +6%	246 +2%	245 0%	249 +2%	266 +7%	291 +10%	297 +2%	307 +4%	316 +3%	325 +3%	325 0%	331 +2%	325 -2%	326 +0%	361 +11%	376 +4%	383 +2%	399 +4%	390 -2%	383 -2%	359 -6%
EPS (Diluted)	0.31 N/A	0.33 +6%	0.31 -6%	0.3 -3%	0.36 +20%	0.4 +11%	0.48 +20%	0.53 +10%	0.55 +4%	0.58 +5%	0.52 -10%	0.47 -10%	0.41 -13%	0.38 -7%	0.37 -3%	0.39 +5%	0.47 +21%	0.53 +13%	0.58 +9%	0.62 +7%	0.61 -2%	0.64 +5%	0.61 -5%	0.58 -5%	0.55 -5%	0.5 -9%	0.55 +10%	0.62 +13%	0.67 +8%	0.69 +3%	0.66 -4%	0.6 -9%	0.54 -10%	0.59 +9%	0.66 +12%	0.64 -3%	7.12 +1 013%	0.62 -91%	0.67 +8%	0.71 +6%	0.77 +8%	0.92 +19%	0.9 -2%	0.94 +4%	1.08 +15%	1.14 +6%	1.29 +13%	1.32 +2%	1.47 +11%	1.61 +10%	1.64 +2%	1.74 +6%	1.74 N/A	1.85 +6%	2.03 +10%	2.18 +7%	2.33 +7%	2.37 +2%	2.36 0%	2.41 +2%	2.55 +6%	2.77 +9%	2.81 +1%	2.9 +3%	3 +3%	3.09 +3%	3.15 +2%	3.19 +1%	3.13 -2%	3.14 +0%	3.47 +11%	3.62 +4%	3.69 +2%	3.84 +4%	3.76 -2%	3.68 -2%	3.46 -6%

Income Statement Balance Sheet Cash Flow Statement

Bouvet ASA
OSE:BOUV

Income Statement

Earnings Waterfall
Bouvet ASA

Income Statement
Bouvet ASA

See Also

Company

Help

Tools

Stocks

Bouvet ASA OSE:BOUV

Income Statement

Earnings Waterfall Bouvet ASA

Income Statement Bouvet ASA

See Also

Company

Help

Tools

Stocks

Bouvet ASA
OSE:BOUV

Earnings Waterfall
Bouvet ASA

Income Statement
Bouvet ASA