Nordic Halibut AS
OSE:NOHAL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
Nordic Halibut AS
OSE:NOHAL
|
NO |
Income Statement
Earnings Waterfall
Nordic Halibut AS
Income Statement
Nordic Halibut AS
| Dec-2006 | Jun-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2014 | Dec-2014 | 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 |
4
|
0
|
5
|
2
|
3
|
5
|
7
|
0
|
8
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
7
|
0
|
5
|
0
|
0
|
0
|
6
|
1
|
3
|
5
|
6
|
6
|
5
|
5
|
5
|
5
|
6
|
8
|
11
|
12
|
14
|
15
|
22
|
25
|
25
|
27
|
0
|
|
| Revenue |
37
N/A
|
62
+70%
|
16
-74%
|
26
+62%
|
27
+3%
|
32
+16%
|
28
-11%
|
29
+4%
|
43
+46%
|
30
-30%
|
71
+139%
|
65
-9%
|
60
-7%
|
27
-55%
|
60
+122%
|
56
-6%
|
52
-7%
|
38
-27%
|
36
-7%
|
37
+4%
|
11
-70%
|
37
+228%
|
13
-64%
|
15
+18%
|
23
+47%
|
35
+52%
|
33
-5%
|
43
+31%
|
52
+20%
|
71
+37%
|
78
+10%
|
81
+3%
|
79
-3%
|
80
+2%
|
99
+24%
|
105
+6%
|
109
+3%
|
102
-6%
|
86
-15%
|
84
-2%
|
84
+0%
|
91
+7%
|
112
+24%
|
125
+11%
|
132
+5%
|
145
+10%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(17)
|
(52)
|
4
|
(22)
|
(18)
|
(27)
|
0
|
(26)
|
(31)
|
(2)
|
(55)
|
(59)
|
(64)
|
6
|
(65)
|
(55)
|
(42)
|
(4)
|
(22)
|
(3)
|
(11)
|
(74)
|
(7)
|
(11)
|
(10)
|
(5)
|
(36)
|
(42)
|
(61)
|
(49)
|
(61)
|
(69)
|
(71)
|
(80)
|
(75)
|
(81)
|
(90)
|
(101)
|
(109)
|
(107)
|
(106)
|
(112)
|
(109)
|
(115)
|
(115)
|
(122)
|
|
| Gross Profit |
20
N/A
|
10
-48%
|
20
+94%
|
5
-77%
|
9
+94%
|
5
-48%
|
28
+504%
|
3
-91%
|
11
+333%
|
28
+148%
|
16
-42%
|
6
-64%
|
(4)
N/A
|
33
N/A
|
(5)
N/A
|
2
N/A
|
11
+565%
|
34
+227%
|
14
-61%
|
34
+155%
|
1
-98%
|
(37)
N/A
|
6
N/A
|
5
-29%
|
13
+183%
|
30
+129%
|
(3)
N/A
|
1
N/A
|
(9)
N/A
|
22
N/A
|
18
-21%
|
12
-34%
|
8
-33%
|
(0)
N/A
|
24
N/A
|
24
+1%
|
19
-22%
|
1
-95%
|
(23)
N/A
|
(23)
-1%
|
(21)
+7%
|
(22)
-1%
|
4
N/A
|
10
+183%
|
17
+66%
|
24
+43%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(15)
|
(36)
|
(15)
|
(21)
|
(16)
|
(21)
|
(19)
|
(20)
|
(31)
|
(20)
|
(54)
|
(55)
|
(61)
|
(24)
|
(65)
|
(63)
|
(49)
|
(29)
|
(29)
|
(30)
|
(15)
|
(34)
|
(13)
|
(24)
|
(36)
|
(47)
|
(50)
|
(57)
|
(63)
|
(68)
|
(80)
|
(85)
|
(91)
|
(96)
|
(104)
|
(109)
|
(119)
|
(130)
|
(136)
|
(145)
|
(154)
|
(165)
|
(173)
|
(181)
|
(186)
|
(197)
|
|
| Selling, General & Administrative |
(5)
|
(20)
|
(5)
|
(7)
|
(5)
|
(8)
|
(7)
|
(8)
|
(13)
|
(9)
|
(22)
|
(23)
|
(24)
|
(9)
|
(25)
|
(24)
|
(19)
|
(12)
|
(13)
|
(13)
|
(9)
|
(16)
|
(6)
|
(11)
|
(18)
|
(24)
|
(26)
|
(26)
|
(27)
|
(24)
|
(26)
|
(28)
|
(31)
|
(39)
|
(41)
|
(43)
|
(47)
|
(52)
|
(54)
|
(57)
|
(60)
|
(61)
|
(65)
|
(65)
|
(68)
|
(69)
|
|
| Depreciation & Amortization |
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(6)
|
(8)
|
(4)
|
(10)
|
(9)
|
(7)
|
(4)
|
(5)
|
(5)
|
(4)
|
(8)
|
(3)
|
(6)
|
(10)
|
(13)
|
(12)
|
(11)
|
(11)
|
(16)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(20)
|
(21)
|
(25)
|
(29)
|
(33)
|
(36)
|
(36)
|
(37)
|
(39)
|
(44)
|
(51)
|
|
| Other Operating Expenses |
(10)
|
(14)
|
(8)
|
(12)
|
(9)
|
(12)
|
(10)
|
(10)
|
(16)
|
(9)
|
(27)
|
(26)
|
(29)
|
(11)
|
(30)
|
(30)
|
(23)
|
(12)
|
(12)
|
(12)
|
(3)
|
(10)
|
(4)
|
(7)
|
(8)
|
(11)
|
(13)
|
(20)
|
(26)
|
(29)
|
(41)
|
(42)
|
(43)
|
(41)
|
(44)
|
(45)
|
(50)
|
(52)
|
(53)
|
(56)
|
(59)
|
(67)
|
(71)
|
(77)
|
(74)
|
(77)
|
|
| Operating Income |
5
N/A
|
(26)
N/A
|
5
N/A
|
(16)
N/A
|
(7)
+56%
|
(16)
-128%
|
10
N/A
|
(17)
N/A
|
(19)
-13%
|
8
N/A
|
(38)
N/A
|
(49)
-31%
|
(65)
-31%
|
9
N/A
|
(70)
N/A
|
(61)
+13%
|
(38)
+37%
|
5
N/A
|
(16)
N/A
|
5
N/A
|
(15)
N/A
|
(71)
-389%
|
(7)
+91%
|
(19)
-196%
|
(23)
-17%
|
(18)
+22%
|
(54)
-207%
|
(55)
-3%
|
(72)
-30%
|
(46)
+36%
|
(62)
-36%
|
(73)
-17%
|
(83)
-14%
|
(97)
-17%
|
(80)
+18%
|
(84)
-6%
|
(100)
-18%
|
(129)
-29%
|
(159)
-23%
|
(168)
-6%
|
(175)
-4%
|
(186)
-6%
|
(169)
+10%
|
(170)
-1%
|
(169)
+1%
|
(174)
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(9)
|
(5)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(11)
|
(7)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
(7)
|
(4)
|
(5)
|
0
|
(3)
|
(4)
|
(3)
|
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(4)
|
(5)
|
(4)
|
(7)
|
(11)
|
(12)
|
(14)
|
(15)
|
(14)
|
(16)
|
(26)
|
(27)
|
(27)
|
(30)
|
(13)
|
|
| Non-Reccuring Items |
0
|
27
|
0
|
23
|
17
|
29
|
0
|
27
|
28
|
0
|
45
|
56
|
71
|
0
|
78
|
72
|
53
|
0
|
19
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
19
|
15
|
27
|
0
|
1
|
30
|
36
|
38
|
46
|
49
|
56
|
81
|
99
|
91
|
98
|
113
|
130
|
115
|
137
|
183
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(17)
|
(17)
|
(17)
|
(0)
|
(16)
|
(14)
|
(11)
|
(0)
|
(6)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
(5)
|
0
|
(6)
|
(6)
|
0
|
(6)
|
|
| Pre-Tax Income |
0
N/A
|
(8)
N/A
|
0
N/A
|
0
+9%
|
4
+1 966%
|
6
+30%
|
3
-46%
|
2
-23%
|
(2)
N/A
|
1
N/A
|
(9)
N/A
|
(10)
-2%
|
(10)
-5%
|
3
N/A
|
(8)
N/A
|
(4)
+55%
|
4
N/A
|
(1)
N/A
|
(3)
-119%
|
(2)
+16%
|
(12)
-398%
|
(76)
-547%
|
(6)
+92%
|
(23)
-256%
|
(27)
-20%
|
(21)
+21%
|
(40)
-90%
|
(44)
-10%
|
(48)
-9%
|
(52)
-8%
|
(67)
-29%
|
(47)
+30%
|
(52)
-10%
|
(62)
-19%
|
(40)
+36%
|
(47)
-19%
|
(55)
-17%
|
(61)
-10%
|
(74)
-22%
|
(90)
-22%
|
(97)
-8%
|
(100)
-2%
|
(72)
+28%
|
(89)
-24%
|
(63)
+29%
|
(10)
+84%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
1
|
(8)
|
0
|
0
|
4
|
6
|
2
|
2
|
(3)
|
1
|
(10)
|
(10)
|
(10)
|
2
|
(9)
|
(4)
|
3
|
(1)
|
(2)
|
(2)
|
(12)
|
(102)
|
(6)
|
(23)
|
(27)
|
(21)
|
(40)
|
(44)
|
(48)
|
(52)
|
(67)
|
(47)
|
(52)
|
(62)
|
(40)
|
(47)
|
(55)
|
(61)
|
(74)
|
(90)
|
(97)
|
(100)
|
(72)
|
(89)
|
(63)
|
(10)
|
|
| Net Income (Common) |
1
N/A
|
(8)
N/A
|
0
N/A
|
0
+4%
|
4
+1 091%
|
6
+29%
|
2
-57%
|
2
-28%
|
(3)
N/A
|
1
N/A
|
(10)
N/A
|
(10)
-2%
|
(10)
-5%
|
2
N/A
|
(9)
N/A
|
(4)
+50%
|
3
N/A
|
(1)
N/A
|
(2)
-188%
|
(2)
+23%
|
(12)
-549%
|
(102)
-765%
|
(6)
+94%
|
(23)
-256%
|
(27)
-20%
|
(21)
+21%
|
(40)
-90%
|
(44)
-10%
|
(48)
-9%
|
(52)
-8%
|
(67)
-29%
|
(47)
+30%
|
(52)
-10%
|
(62)
-19%
|
(40)
+36%
|
(47)
-19%
|
(55)
-17%
|
(61)
-10%
|
(74)
-22%
|
(90)
-22%
|
(97)
-8%
|
(100)
-2%
|
(72)
+28%
|
(89)
-24%
|
(63)
+29%
|
(10)
+84%
|
|
| EPS (Diluted) |
0.04
N/A
|
-0.38
N/A
|
0.02
N/A
|
0.02
N/A
|
0.22
+1 000%
|
0.28
+27%
|
0.12
-57%
|
0.09
-25%
|
-0.12
N/A
|
0.03
N/A
|
-0.34
N/A
|
-0.35
-3%
|
-0.37
-6%
|
0.06
N/A
|
-0.24
N/A
|
-0.11
+54%
|
0.08
N/A
|
-0.02
N/A
|
-0.07
-250%
|
-0.04
+43%
|
-0.03
+25%
|
-0.25
-733%
|
-0.57
-128%
|
-2.02
-254%
|
-2.44
-21%
|
-1.19
+51%
|
-2.25
-89%
|
-2.01
+11%
|
-2.12
-5%
|
-1.79
+16%
|
-2.3
-28%
|
-1.61
+30%
|
-1.78
-11%
|
-2.1
-18%
|
-1.36
+35%
|
-1.61
-18%
|
-1.89
-17%
|
-2.05
-8%
|
-1.89
+8%
|
-2.28
-21%
|
-2.49
-9%
|
-2.55
-2%
|
-1.86
+27%
|
-1.65
+11%
|
-1.1
+33%
|
-0.19
+83%
|
|