Itera ASA
OSE:ITERA
Income Statement
Earnings Waterfall
Itera ASA
Revenue
|
871.6m
NOK
|
Cost of Revenue
|
-57.9m
NOK
|
Gross Profit
|
813.7m
NOK
|
Operating Expenses
|
-735.3m
NOK
|
Operating Income
|
78.4m
NOK
|
Other Expenses
|
-21.7m
NOK
|
Net Income
|
56.7m
NOK
|
Income Statement
Itera ASA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
465
N/A
|
464
0%
|
455
-2%
|
455
0%
|
440
-3%
|
441
+0%
|
441
0%
|
433
-2%
|
435
+1%
|
427
-2%
|
423
-1%
|
421
-1%
|
425
+1%
|
438
+3%
|
441
+1%
|
457
+4%
|
475
+4%
|
488
+3%
|
512
+5%
|
525
+3%
|
531
+1%
|
543
+2%
|
549
+1%
|
556
+1%
|
560
+1%
|
579
+3%
|
586
+1%
|
595
+2%
|
615
+3%
|
596
-3%
|
597
+0%
|
599
+0%
|
593
-1%
|
625
+5%
|
657
+5%
|
689
+5%
|
736
+7%
|
790
+7%
|
832
+5%
|
855
+3%
|
872
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(91)
|
(86)
|
(80)
|
(80)
|
(76)
|
(76)
|
(74)
|
(71)
|
(67)
|
(64)
|
(62)
|
(60)
|
(64)
|
(63)
|
(62)
|
(63)
|
(73)
|
(79)
|
(87)
|
(93)
|
(87)
|
(87)
|
(84)
|
(82)
|
(77)
|
(78)
|
(75)
|
(74)
|
(72)
|
(61)
|
(55)
|
(49)
|
(46)
|
(48)
|
(49)
|
(50)
|
(52)
|
(51)
|
(53)
|
(55)
|
(58)
|
|
Gross Profit |
375
N/A
|
378
+1%
|
375
-1%
|
374
0%
|
364
-3%
|
365
+0%
|
367
+0%
|
362
-1%
|
368
+2%
|
363
-1%
|
361
0%
|
360
0%
|
361
+0%
|
374
+4%
|
379
+1%
|
394
+4%
|
402
+2%
|
408
+2%
|
424
+4%
|
432
+2%
|
444
+3%
|
456
+3%
|
465
+2%
|
474
+2%
|
483
+2%
|
502
+4%
|
511
+2%
|
521
+2%
|
544
+4%
|
535
-2%
|
542
+1%
|
549
+1%
|
547
0%
|
577
+5%
|
608
+5%
|
640
+5%
|
684
+7%
|
739
+8%
|
778
+5%
|
799
+3%
|
814
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(352)
|
(355)
|
(359)
|
(361)
|
(364)
|
(365)
|
(363)
|
(356)
|
(348)
|
(340)
|
(332)
|
(330)
|
(325)
|
(333)
|
(341)
|
(356)
|
(362)
|
(370)
|
(385)
|
(392)
|
(401)
|
(410)
|
(414)
|
(419)
|
(427)
|
(440)
|
(448)
|
(453)
|
(481)
|
(469)
|
(470)
|
(478)
|
(470)
|
(496)
|
(528)
|
(564)
|
(607)
|
(655)
|
(697)
|
(720)
|
(735)
|
|
Selling, General & Administrative |
(279)
|
(283)
|
(286)
|
(288)
|
(289)
|
(289)
|
(286)
|
(281)
|
(275)
|
(268)
|
(265)
|
(264)
|
(263)
|
(268)
|
(274)
|
(287)
|
(294)
|
(302)
|
(315)
|
(319)
|
(328)
|
(336)
|
(338)
|
(344)
|
(348)
|
(357)
|
(366)
|
(370)
|
(392)
|
(389)
|
(393)
|
(404)
|
(404)
|
(425)
|
(452)
|
(480)
|
(515)
|
(556)
|
(593)
|
(617)
|
(634)
|
|
Depreciation & Amortization |
(21)
|
(22)
|
(22)
|
(22)
|
(21)
|
(21)
|
(21)
|
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(24)
|
(28)
|
(32)
|
(22)
|
(37)
|
(39)
|
(40)
|
(43)
|
(38)
|
(35)
|
(31)
|
(26)
|
(26)
|
(27)
|
(29)
|
(32)
|
(32)
|
(33)
|
(33)
|
(32)
|
|
Other Operating Expenses |
(51)
|
(50)
|
(51)
|
(51)
|
(53)
|
(55)
|
(56)
|
(54)
|
(53)
|
(52)
|
(48)
|
(47)
|
(42)
|
(45)
|
(47)
|
(48)
|
(48)
|
(48)
|
(48)
|
(52)
|
(52)
|
(49)
|
(48)
|
(43)
|
(56)
|
(45)
|
(43)
|
(44)
|
(45)
|
(42)
|
(42)
|
(43)
|
(41)
|
(45)
|
(49)
|
(55)
|
(60)
|
(67)
|
(71)
|
(70)
|
(69)
|
|
Operating Income |
23
N/A
|
23
+1%
|
16
-30%
|
14
-14%
|
0
-99%
|
1
+249%
|
4
+636%
|
6
+50%
|
20
+231%
|
23
+13%
|
29
+26%
|
31
+6%
|
36
+17%
|
42
+16%
|
39
-7%
|
39
+0%
|
39
+2%
|
38
-3%
|
40
+4%
|
40
+0%
|
43
+8%
|
47
+9%
|
51
+10%
|
55
+7%
|
56
+3%
|
62
+10%
|
64
+3%
|
68
+7%
|
63
-8%
|
65
+5%
|
72
+10%
|
72
0%
|
77
+7%
|
81
+5%
|
80
-1%
|
76
-5%
|
77
+2%
|
84
+9%
|
81
-4%
|
80
-2%
|
78
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
1
|
(0)
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(2)
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
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
|
|
Total Other Income |
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
|
0
|
(0)
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
2
|
2
|
(0)
|
|
Pre-Tax Income |
20
N/A
|
21
+1%
|
14
-33%
|
13
-9%
|
(2)
N/A
|
(4)
-144%
|
(1)
+69%
|
3
N/A
|
20
+625%
|
23
+17%
|
30
+30%
|
29
-1%
|
33
+11%
|
40
+23%
|
37
-7%
|
38
+0%
|
38
+2%
|
36
-6%
|
38
+5%
|
38
+1%
|
41
+9%
|
46
+10%
|
50
+9%
|
53
+7%
|
54
+1%
|
62
+16%
|
63
+2%
|
67
+6%
|
62
-8%
|
62
+1%
|
70
+13%
|
71
+1%
|
76
+7%
|
80
+5%
|
80
0%
|
76
-4%
|
78
+3%
|
84
+7%
|
81
-3%
|
78
-4%
|
75
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(5)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(7)
|
(7)
|
(9)
|
(9)
|
(7)
|
(9)
|
(8)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(15)
|
(15)
|
(17)
|
(19)
|
(19)
|
(19)
|
(17)
|
(18)
|
(17)
|
(16)
|
(19)
|
|
Income from Continuing Operations |
16
|
16
|
11
|
10
|
(5)
|
(7)
|
(5)
|
(2)
|
13
|
16
|
21
|
21
|
25
|
31
|
29
|
29
|
30
|
28
|
29
|
29
|
32
|
35
|
38
|
41
|
42
|
49
|
50
|
53
|
49
|
49
|
55
|
56
|
59
|
61
|
61
|
58
|
61
|
66
|
64
|
62
|
57
|
|
Net Income (Common) |
16
N/A
|
16
+2%
|
11
-30%
|
10
-8%
|
(5)
N/A
|
(7)
-33%
|
(5)
+29%
|
(2)
+62%
|
13
N/A
|
16
+19%
|
21
+33%
|
21
-1%
|
25
+23%
|
31
+23%
|
29
-7%
|
29
+0%
|
30
+2%
|
28
-6%
|
29
+5%
|
29
+1%
|
32
+8%
|
35
+10%
|
38
+9%
|
41
+7%
|
42
+2%
|
49
+17%
|
50
+3%
|
53
+6%
|
49
-8%
|
46
-5%
|
48
+3%
|
45
-6%
|
44
-1%
|
41
-7%
|
43
+5%
|
44
+1%
|
51
+17%
|
64
+26%
|
64
+0%
|
62
-3%
|
57
-8%
|
|
EPS (Diluted) |
0.19
N/A
|
0.19
N/A
|
0.13
-32%
|
0.12
-8%
|
-0.06
N/A
|
-0.08
-33%
|
-0.06
+25%
|
-0.02
+67%
|
0.16
N/A
|
0.19
+19%
|
0.25
+32%
|
0.24
-4%
|
0.3
+25%
|
0.37
+23%
|
0.35
-5%
|
0.35
N/A
|
0.36
+3%
|
0.34
-6%
|
0.35
+3%
|
0.36
+3%
|
0.39
+8%
|
0.42
+8%
|
0.46
+10%
|
0.49
+7%
|
0.51
+4%
|
0.58
+14%
|
0.6
+3%
|
0.64
+7%
|
0.6
-6%
|
0.68
+13%
|
0.58
-15%
|
0.55
-5%
|
0.54
-2%
|
0.5
-7%
|
0.53
+6%
|
0.53
N/A
|
0.63
+19%
|
0.78
+24%
|
0.79
+1%
|
0.76
-4%
|
0.7
-8%
|