Income Statement

Revenue

+29%

+43%

10Y

Currency: NOK

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	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
Revenue
Interest Expense	45	0	0	0	62	0	0	0	77	0	0	0	103	0	0	0	177	0	0	0	0	0	0	0	89	0	0	0	91	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	136	0	0	0	144	0	0	0	126	0	0	0	109	1	0	0	135	1	2	2	114	3	3	3	57	4	4	4	90	3	3	3	85	4	4	4	56	4	0	0
Revenue	589 N/A	602 +2%	587 -2%	637 +9%	669 +5%	707 +6%	738 +4%	733 -1%	856 +17%	873 +2%	849 -3%	849 +0%	753 -11%	766 +2%	826 +8%	873 +6%	965 +11%	1 179 +22%	1 228 +4%	1 259 +2%	1 202 -5%	1 076 -10%	1 073 0%	1 064 -1%	1 055 -1%	1 035 -2%	1 016 -2%	1 017 +0%	1 000 -2%	973 -3%	959 -2%	925 -4%	910 -2%	904 -1%	912 +1%	940 +3%	948 +1%	955 +1%	954 0%	963 +1%	985 +2%	1 019 +4%	1 083 +6%	1 133 +5%	1 124 -1%	1 061 -6%	932 -12%	825 -12%	749 -9%	721 -4%	685 -5%	640 -6%	599 -6%	535 -11%	516 -4%	477 -7%	479 +0%	527 +10%	573 +9%	625 +9%	633 +1%	614 -3%	580 -6%	552 -5%	510 -7%	490 -4%	507 +3%	532 +5%	569 +7%	566 -1%	594 +5%	612 +3%	635 +4%	657 +4%	660 +1%	669 +1%	699 +4%	750 +7%	752 +0%	763 +2%	759 -1%	779 +3%	791 +2%	789 0%
Operating Income
Operating Expenses	(399)	(420)	(440)	(457)	(498)	(520)	(542)	(567)	(578)	(584)	(579)	(570)	(602)	(640)	(682)	(720)	(747)	(777)	(812)	(843)	(835)	(836)	(827)	(830)	(845)	(846)	(849)	(845)	(814)	(785)	(682)	(641)	(641)	(657)	(745)	(714)	(694)	(713)	(713)	(762)	(783)	(747)	(817)	(833)	(676)	(680)	(921)	(613)	(626)	(519)	(430)	(393)	(439)	(522)	(604)	(613)	(601)	(606)	(579)	(592)	(618)	(614)	(642)	(610)	(587)	(585)	(581)	(583)	(599)	(583)	(571)	(563)	(283)	(285)	(255)	(260)	(586)	(568)	(605)	(627)	(636)	(656)	(677)	(683)
Selling, General & Administrative	(160)	(170)	(176)	(189)	(229)	(215)	(233)	(248)	(256)	(259)	(251)	(238)	(242)	(260)	(276)	(301)	(329)	(339)	(352)	(354)	(337)	(333)	(332)	(347)	(366)	(376)	(384)	(385)	(361)	(340)	(327)	(302)	(340)	(302)	(307)	(319)	(354)	(327)	(330)	(322)	(362)	(319)	(321)	(328)	(345)	(305)	(277)	(266)	(259)	(232)	(231)	(219)	(277)	(251)	(258)	(265)	(292)	(279)	(295)	(307)	(329)	(308)	(302)	(281)	(277)	(265)	(258)	(265)	(273)	(281)	(285)	(290)	(302)	(298)	(304)	(309)	(323)	(332)	(333)	(338)	(359)	(350)	(357)	(361)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(3)	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	(2)	0	0	0	(1)	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
Depreciation & Amortization	(94)	(91)	(94)	(95)	(126)	(109)	(145)	(154)	(150)	(175)	(142)	(144)	(158)	(175)	(198)	(213)	(227)	(237)	(251)	(265)	(276)	(281)	(285)	(284)	(280)	(277)	(277)	(277)	(280)	(284)	(280)	(279)	(290)	(299)	(304)	(311)	(302)	(296)	(297)	(294)	(292)	(298)	(307)	(318)	(322)	(316)	(307)	(299)	(292)	(279)	(262)	(240)	(225)	(221)	(217)	(218)	(219)	(218)	(220)	(223)	(228)	(223)	(221)	(215)	(208)	(211)	(210)	(210)	(208)	(187)	(170)	(153)	(143)	(143)	(148)	(153)	(161)	(170)	(175)	(182)	(181)	(186)	(188)	(188)
Other Operating Expenses	(145)	(159)	(170)	(173)	(143)	(196)	(164)	(165)	(172)	(150)	(187)	(188)	(202)	(205)	(208)	(206)	(191)	(200)	(209)	(225)	(219)	(222)	(210)	(199)	(199)	(193)	(187)	(183)	(173)	(161)	(75)	(61)	(9)	(56)	(135)	(83)	(36)	(90)	(86)	(145)	(128)	(129)	(189)	(187)	(8)	(59)	(336)	(47)	(74)	(9)	63	66	63	(50)	(130)	(130)	(90)	(109)	(64)	(62)	(60)	(83)	(119)	(115)	(102)	(109)	(113)	(108)	(118)	(115)	(117)	(120)	162	157	198	202	(102)	(66)	(96)	(107)	(95)	(120)	(131)	(134)
Operating Income	190 N/A	181 -4%	147 -19%	180 +22%	171 -5%	187 +9%	196 +5%	166 -15%	278 +67%	289 +4%	269 -7%	279 +4%	151 -46%	126 -16%	143 +14%	153 +7%	218 +43%	402 +84%	417 +4%	416 0%	367 -12%	241 -34%	246 +2%	234 -5%	210 -10%	190 -10%	167 -12%	172 +3%	186 +8%	189 +1%	277 +47%	284 +2%	269 -5%	247 -8%	168 -32%	227 +35%	255 +12%	242 -5%	241 0%	201 -17%	202 +0%	273 +35%	266 -3%	300 +13%	448 +49%	381 -15%	11 -97%	212 +1 810%	123 -42%	202 +64%	255 +26%	247 -3%	160 -35%	13 -92%	(88) N/A	(136) -55%	(122) +10%	(79) +35%	(6) +92%	33 N/A	15 -55%	(0) N/A	(62) -13 604%	(59) +5%	(77) -31%	(94) -23%	(74) +22%	(52) +30%	(29) +43%	(17) +42%	23 N/A	49 +117%	351 +614%	372 +6%	406 +9%	410 +1%	114 -72%	182 +60%	147 -19%	136 -7%	124 -9%	123 -1%	114 -7%	106 -8%
Pre-Tax Income
Interest Income Expense	(44)	(33)	(46)	(33)	(21)	(11)	34	(5)	38	35	39	120	30	34	(1)	(245)	(815)	(663)	(517)	(28)	573	268	(142)	(256)	(207)	(6)	257	(63)	(104)	(143)	(220)	(32)	16	(91)	2	(45)	5	1	(62)	(142)	(273)	(588)	(487)	(591)	(386)	(104)	(194)	32	(174)	(176)	22	2	238	89	(143)	(200)	(194)	(207)	(145)	(203)	(137)	(200)	(67)	70	67	284	156	93	(90)	(0)	(105)	(165)	(150)	(99)	17	99	(58)	27	28	34	(43)	37	34	34
Non-Reccuring Items	(23)	(62)	(6)	(6)	52	52	52	52	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	0	0	0	0	(8)	(8)	(8)	(8)	(1)	0	0	0	0	0	0	0	(52)	(52)	0	0	(290)	(290)	0	(495)	(509)	(575)	(598)	(392)	(203)	(137)	(114)	(114)	0	0	0	0	(570)	(570)	(594)	(594)	(121)	(155)	(131)	(159)	144	178	178	415	209	210	558	354	468	430	82	77	(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)	(30)	(30)	(113)	(30)	(0)	0	(108)	0	0	0	(9)	0	0	0	(5)	0	(0)	0	(44)	0	0	0	(1)	(29)	(29)	(29)	3	(48)	(81)	(101)	(5)	(87)	(70)	(64)	6	(43)	(56)	(63)	(4)	(92)	(80)	(75)	10	(71)	(62)	(64)	25	(34)	(27)	(13)
Pre-Tax Income	123 N/A	86 -30%	96 +12%	142 +48%	202 +42%	227 +12%	282 +24%	213 -24%	316 +48%	324 +3%	309 -5%	399 +29%	181 -55%	160 -11%	142 -11%	(92) N/A	(596) -546%	(261) +56%	(100) +62%	388 N/A	939 +142%	509 -46%	104 -80%	(21) N/A	4 N/A	183 +4 859%	424 +131%	108 -74%	74 -31%	37 -50%	48 +31%	244 +406%	284 +17%	156 -45%	140 -10%	152 +8%	147 -3%	213 +45%	179 -16%	59 -67%	(230) N/A	(367) -59%	(222) +40%	(291) -31%	(236) +19%	(13) +95%	(183) -1 350%	(251) -37%	(565) -126%	(550) +3%	(321) +42%	(143) +55%	151 N/A	(35) N/A	(345) -874%	(450) -31%	(317) +30%	(316) +0%	(180) +43%	(199) -11%	(689) -246%	(818) -19%	(804) +2%	(683) +15%	(135) +80%	(52) +61%	(119) -129%	(181) -53%	31 N/A	118 +283%	39 -67%	237 +508%	407 +72%	391 -4%	900 +130%	788 -12%	533 -32%	568 +6%	195 -66%	184 -6%	106 -42%	126 +19%	121 -4%	127 +4%
Net Income
Tax Provision	3	3	2	(7)	(64)	(67)	(70)	(65)	(19)	(15)	(13)	(14)	(227)	(227)	(254)	(265)	(7)	(12)	13	26	153	154	156	156	(60)	(57)	(56)	(54)	(4)	(4)	(4)	(5)	(2)	(1)	(4)	(4)	(7)	(6)	(6)	(5)	(0)	(0)	1	0	(4)	(4)	(5)	(2)	1	1	0	(2)	(3)	(3)	(1)	1	0	0	0	(1)	(2)	(2)	(2)	(1)	2	2	2	2	0	0	0	(0)	(0)	(0)	(0)	0	0	0	(2)	(2)	(2)	(2)	0	(1)
Income from Continuing Operations	126	89	98	135	139	160	212	148	296	309	295	385	(47)	(67)	(112)	(357)	(604)	(273)	(87)	413	1 091	663	260	135	(56)	126	368	54	70	33	44	239	282	154	136	147	141	207	173	54	(231)	(367)	(221)	(290)	(240)	(16)	(188)	(253)	(565)	(549)	(321)	(145)	147	(39)	(345)	(449)	(317)	(315)	(180)	(200)	(690)	(820)	(805)	(685)	(132)	(50)	(116)	(179)	31	118	39	236	407	391	900	788	533	568	193	181	104	124	121	125
Income to Minority Interest	(6)	(7)	(13)	(12)	(10)	0	0	0	(6)	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	(2)	0	1	(4)	5	8	57	99	68	85	43	(10)	20	(8)	12	27	18	20	8	4	22	6	33	40	28	65	91	141	122	94	9	(38)	(21)	(10)	(46)	(56)	(35)	(24)	(61)	(57)	(80)	(101)	(18)	(20)	(23)	(25)	(21)	(35)	(40)	(42)
Net Income (Common)	120 N/A	82 -32%	85 +4%	123 +45%	129 +5%	152 +18%	210 +38%	149 -29%	290 +96%	303 +4%	289 -4%	379 +31%	(47) N/A	(67) -44%	(112) -67%	(357) -220%	(604) -69%	(273) +55%	(87) +68%	413 N/A	1 091 +164%	663 -39%	260 -61%	135 -48%	(56) N/A	126 N/A	368 +192%	54 -85%	71 +30%	33 -53%	45 +34%	239 +436%	282 +18%	155 -45%	134 -13%	148 +10%	142 -4%	203 +43%	178 -12%	62 -65%	(174) N/A	(268) -54%	(153) +43%	(205) -34%	(197) +4%	(26) +87%	(168) -546%	(261) -55%	(553) -112%	(522) +6%	(303) +42%	(126) +59%	155 N/A	(35) N/A	(324) -832%	(444) -37%	(283) +36%	(275) +3%	(151) +45%	(135) +11%	(599) -344%	(679) -13%	(684) -1%	(590) +14%	(124) +79%	(87) +29%	(137) -57%	(190) -38%	(16) +92%	61 N/A	4 -93%	212 +4 905%	346 +63%	335 -3%	819 +145%	687 -16%	515 -25%	548 +6%	169 -69%	157 -8%	83 -47%	88 +7%	81 -8%	83 +2%
EPS (Diluted)	11 149.3 N/A	3.47 -100%	2.88 -17%	3.95 +37%	4.29 +9%	4.66 +9%	6.44 +38%	4.55 -29%	8.96 +97%	9.26 +3%	8.85 -4%	11.61 +31%	-1.44 N/A	-2.05 -42%	-3.43 -67%	-10.96 -220%	-18.63 -70%	-8.38 +55%	-2.67 +68%	12.67 N/A	33.58 +165%	20.31 -40%	7.97 -61%	4.13 -48%	-1.73 N/A	3.86 N/A	11.29 +192%	1.67 -85%	2.18 +31%	1.02 -53%	1.36 +33%	7.31 +437%	9.32 +27%	5.09 -45%	4.4 -14%	4.53 +3%	4.37 -4%	6.21 +42%	5.46 -12%	1.84 -66%	-5.37 N/A	-8.22 -53%	-4.68 +43%	-6.22 -33%	-6.08 +2%	-0.8 +87%	-5.15 -544%	-7.99 -55%	-17.07 -114%	-16.01 +6%	-9.29 +42%	-3.85 +59%	4.8 N/A	-0.55 N/A	-5.17 -840%	-7.09 -37%	-4.83 +32%	-4.39 +9%	-2.41 +45%	-2.15 +11%	-9.64 -348%	-10.84 -12%	-10.92 -1%	-9.43 +14%	-1.97 +79%	-1.39 +29%	-2.19 -58%	-3.03 -38%	-0.25 +92%	0.98 N/A	0.07 -93%	3.4 +4 757%	5.53 +63%	5.21 -6%	12.76 +145%	10.71 -16%	7.05 -34%	7.54 +7%	2.3 -69%	2.14 -7%	1.13 -47%	1.22 +8%	1.1 -10%	1.13 +3%

Income Statement Balance Sheet Cash Flow Statement

Eidesvik Offshore ASA
OSE:EIOF

Income Statement

Earnings Waterfall
Eidesvik Offshore ASA

Income Statement
Eidesvik Offshore ASA

See Also

Company

Help

Tools

Stocks

Eidesvik Offshore ASA OSE:EIOF

Income Statement

Earnings Waterfall Eidesvik Offshore ASA

Income Statement Eidesvik Offshore ASA

See Also

Company

Help

Tools

Stocks

Eidesvik Offshore ASA
OSE:EIOF

Earnings Waterfall
Eidesvik Offshore ASA

Income Statement
Eidesvik Offshore ASA