Nordic Semiconductor ASA
OSE:NOD
Income Statement
Earnings Waterfall
Nordic Semiconductor ASA
Revenue
|
542.9m
USD
|
Cost of Revenue
|
-259.2m
USD
|
Gross Profit
|
283.7m
USD
|
Operating Expenses
|
-279m
USD
|
Operating Income
|
4.7m
USD
|
Other Expenses
|
2.9m
USD
|
Net Income
|
7.7m
USD
|
Income Statement
Nordic Semiconductor 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 |
124
N/A
|
131
+5%
|
144
+10%
|
157
+9%
|
167
+6%
|
176
+5%
|
187
+6%
|
192
+3%
|
193
+1%
|
193
+0%
|
193
+0%
|
192
-1%
|
198
+3%
|
205
+4%
|
211
+3%
|
224
+6%
|
236
+5%
|
249
+5%
|
261
+5%
|
274
+5%
|
271
-1%
|
264
-3%
|
263
0%
|
266
+1%
|
288
+8%
|
306
+6%
|
324
+6%
|
361
+11%
|
405
+12%
|
478
+18%
|
537
+12%
|
566
+5%
|
611
+8%
|
650
+7%
|
703
+8%
|
757
+8%
|
777
+3%
|
739
-5%
|
693
-6%
|
626
-10%
|
543
-13%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(63)
|
(65)
|
(71)
|
(79)
|
(84)
|
(88)
|
(94)
|
(97)
|
(97)
|
(99)
|
(99)
|
(100)
|
(105)
|
(109)
|
(113)
|
(119)
|
(125)
|
(130)
|
(135)
|
(140)
|
(136)
|
(131)
|
(129)
|
(131)
|
(142)
|
(150)
|
(158)
|
(171)
|
(191)
|
(229)
|
(259)
|
(274)
|
(284)
|
(286)
|
(303)
|
(320)
|
(340)
|
(334)
|
(317)
|
(298)
|
(259)
|
|
Gross Profit |
62
N/A
|
66
+7%
|
72
+10%
|
78
+8%
|
84
+6%
|
87
+4%
|
92
+6%
|
95
+3%
|
96
+0%
|
94
-1%
|
94
0%
|
92
-2%
|
93
+1%
|
95
+3%
|
98
+3%
|
105
+7%
|
111
+6%
|
119
+7%
|
126
+6%
|
134
+6%
|
135
+0%
|
132
-2%
|
134
+1%
|
135
+1%
|
147
+9%
|
156
+7%
|
166
+6%
|
190
+14%
|
214
+13%
|
249
+17%
|
279
+12%
|
293
+5%
|
327
+12%
|
364
+11%
|
400
+10%
|
437
+9%
|
437
+0%
|
405
-7%
|
376
-7%
|
328
-13%
|
284
-14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(48)
|
(52)
|
(56)
|
(59)
|
(61)
|
(63)
|
(64)
|
(66)
|
(61)
|
(64)
|
(69)
|
(73)
|
(83)
|
(86)
|
(88)
|
(94)
|
(101)
|
(107)
|
(114)
|
(117)
|
(121)
|
(125)
|
(128)
|
(133)
|
(137)
|
(143)
|
(149)
|
(157)
|
(168)
|
(186)
|
(203)
|
(220)
|
(240)
|
(248)
|
(263)
|
(270)
|
(275)
|
(285)
|
(280)
|
(279)
|
(279)
|
|
Selling, General & Administrative |
(29)
|
(31)
|
(34)
|
(36)
|
(54)
|
(39)
|
(40)
|
(40)
|
(50)
|
(35)
|
(37)
|
(40)
|
(69)
|
(50)
|
(52)
|
(55)
|
(86)
|
(65)
|
(68)
|
(69)
|
(102)
|
(72)
|
(75)
|
(79)
|
(113)
|
(83)
|
(87)
|
(93)
|
(135)
|
(114)
|
(125)
|
(136)
|
(150)
|
(154)
|
(161)
|
(162)
|
(223)
|
(165)
|
(159)
|
(155)
|
(226)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
|
Depreciation & Amortization |
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(17)
|
(19)
|
(20)
|
(21)
|
(24)
|
(26)
|
(28)
|
(30)
|
(31)
|
(33)
|
(34)
|
(36)
|
(38)
|
(39)
|
(40)
|
(42)
|
(44)
|
(46)
|
(46)
|
(45)
|
(44)
|
|
Other Operating Expenses |
(14)
|
(16)
|
(16)
|
(17)
|
0
|
(17)
|
(17)
|
(18)
|
(4)
|
(20)
|
(22)
|
(22)
|
(4)
|
(23)
|
(24)
|
(26)
|
(5)
|
(29)
|
(32)
|
(33)
|
(5)
|
(34)
|
(34)
|
(34)
|
(4)
|
(34)
|
(34)
|
(35)
|
(5)
|
(39)
|
(44)
|
(47)
|
(52)
|
(56)
|
(62)
|
(66)
|
(10)
|
(74)
|
(74)
|
(78)
|
(12)
|
|
Operating Income |
14
N/A
|
14
+1%
|
17
+22%
|
19
+16%
|
23
+17%
|
24
+6%
|
28
+17%
|
30
+6%
|
35
+18%
|
30
-14%
|
25
-17%
|
19
-24%
|
10
-49%
|
10
+3%
|
10
+1%
|
11
+10%
|
10
-6%
|
11
+9%
|
12
+8%
|
17
+41%
|
14
-19%
|
7
-49%
|
6
-19%
|
2
-73%
|
9
+501%
|
13
+43%
|
17
+31%
|
32
+87%
|
46
+41%
|
64
+39%
|
75
+18%
|
73
-2%
|
87
+19%
|
116
+33%
|
137
+18%
|
167
+22%
|
162
-3%
|
120
-26%
|
96
-20%
|
50
-48%
|
5
-91%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
1
|
2
|
3
|
2
|
4
|
2
|
0
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
0
|
2
|
1
|
5
|
3
|
0
|
(3)
|
(7)
|
(5)
|
(3)
|
0
|
0
|
6
|
8
|
6
|
11
|
8
|
5
|
9
|
|
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
|
(1)
|
|
Pre-Tax Income |
14
N/A
|
14
-1%
|
17
+21%
|
20
+18%
|
25
+22%
|
27
+10%
|
30
+13%
|
33
+10%
|
37
+11%
|
30
-18%
|
26
-15%
|
18
-31%
|
9
-51%
|
9
+8%
|
9
0%
|
10
+6%
|
10
-3%
|
10
+3%
|
11
+13%
|
17
+49%
|
15
-12%
|
8
-44%
|
6
-27%
|
3
-46%
|
10
+190%
|
18
+87%
|
20
+12%
|
33
+61%
|
43
+31%
|
57
+32%
|
70
+24%
|
70
+0%
|
87
+24%
|
116
+33%
|
143
+23%
|
175
+22%
|
167
-4%
|
131
-22%
|
104
-21%
|
54
-48%
|
12
-78%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(4)
|
(5)
|
(7)
|
(6)
|
(8)
|
(9)
|
(10)
|
(13)
|
(10)
|
(9)
|
(6)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
(6)
|
(6)
|
(8)
|
(5)
|
(3)
|
(5)
|
(8)
|
(16)
|
(25)
|
(36)
|
(57)
|
(45)
|
(39)
|
(30)
|
(3)
|
(4)
|
|
Income from Continuing Operations |
10
|
10
|
12
|
13
|
19
|
19
|
21
|
24
|
24
|
20
|
17
|
12
|
6
|
7
|
7
|
8
|
7
|
7
|
8
|
11
|
9
|
2
|
2
|
0
|
7
|
13
|
15
|
25
|
38
|
53
|
65
|
63
|
71
|
91
|
107
|
118
|
122
|
92
|
74
|
52
|
8
|
|
Net Income (Common) |
10
N/A
|
10
+3%
|
12
+21%
|
13
+12%
|
19
+37%
|
19
+1%
|
21
+14%
|
24
+12%
|
24
+2%
|
20
-17%
|
17
-14%
|
12
-31%
|
6
-46%
|
7
+11%
|
7
-2%
|
8
+14%
|
7
-15%
|
7
+5%
|
8
+7%
|
11
+48%
|
9
-20%
|
2
-75%
|
2
-23%
|
0
-82%
|
7
+2 241%
|
13
+72%
|
15
+15%
|
25
+69%
|
38
+56%
|
53
+39%
|
65
+22%
|
63
-3%
|
71
+14%
|
91
+28%
|
107
+17%
|
118
+10%
|
122
+4%
|
92
-25%
|
74
-19%
|
52
-31%
|
8
-85%
|
|
EPS (Diluted) |
0.05
N/A
|
0.05
N/A
|
0.07
+40%
|
0.08
+14%
|
0.11
+38%
|
0.12
+9%
|
0.13
+8%
|
0.15
+15%
|
0.15
N/A
|
0.12
-20%
|
0.1
-17%
|
0.07
-30%
|
0.04
-43%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.06
+50%
|
0.05
-17%
|
0.01
-80%
|
0.01
N/A
|
0
N/A
|
0.04
N/A
|
0.06
+50%
|
0.07
+17%
|
0.13
+86%
|
0.2
+54%
|
0.26
+30%
|
0.32
+23%
|
0.32
N/A
|
0.37
+16%
|
0.48
+30%
|
0.56
+17%
|
0.62
+11%
|
0.63
+2%
|
0.48
-24%
|
0.39
-19%
|
0.27
-31%
|
0.04
-85%
|