Northern Ocean Ltd
OSE:NOL
Northern Ocean Ltd
OSE:NOL
Price:
9.11
NOK
1.56%
Market Closed
Market Cap:
kr2.8B
Income Statement
Earnings Waterfall
Northern Ocean Ltd
Northern Ocean Ltd
Income Statement
Northern Ocean Ltd
Northern Ocean Ltd
Currency: USD
| 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
|
4
|
8
|
11
|
16
|
25
|
26
|
27
|
20
|
20
|
21
|
24
|
28
|
32
|
37
|
42
|
46
|
49
|
51
|
54
|
56
|
59
|
61
|
61
|
0
|
|
| Revenue |
0
N/A
|
14
N/A
|
33
+136%
|
58
+75%
|
79
+37%
|
95
+19%
|
102
+8%
|
90
-12%
|
79
-12%
|
68
-14%
|
51
-24%
|
39
-24%
|
29
-26%
|
22
-25%
|
44
+103%
|
87
+98%
|
168
+93%
|
237
+41%
|
290
+22%
|
320
+10%
|
279
-13%
|
264
-5%
|
237
-10%
|
216
-9%
|
233
+8%
|
279
+20%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(14)
|
(32)
|
(50)
|
(71)
|
(77)
|
(78)
|
(77)
|
(66)
|
(52)
|
(39)
|
(32)
|
(28)
|
(37)
|
(58)
|
(77)
|
(137)
|
(191)
|
(231)
|
(250)
|
(228)
|
(206)
|
(176)
|
(162)
|
(164)
|
(241)
|
|
| Gross Profit |
(1)
N/A
|
0
N/A
|
1
+1 712%
|
8
+764%
|
9
+14%
|
17
+99%
|
24
+40%
|
13
-48%
|
13
+0%
|
16
+24%
|
12
-25%
|
7
-38%
|
1
-92%
|
(16)
N/A
|
(14)
+13%
|
10
N/A
|
31
+217%
|
46
+49%
|
59
+29%
|
70
+18%
|
50
-28%
|
58
+14%
|
60
+5%
|
54
-11%
|
69
+28%
|
38
-45%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(6)
|
(17)
|
(25)
|
(33)
|
(41)
|
(44)
|
(53)
|
(66)
|
(66)
|
(64)
|
(59)
|
(49)
|
(48)
|
(49)
|
(58)
|
(66)
|
(69)
|
(72)
|
(69)
|
(65)
|
(68)
|
(69)
|
(72)
|
(75)
|
(71)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(2)
|
(3)
|
(5)
|
(4)
|
(5)
|
(7)
|
(14)
|
(16)
|
(16)
|
(15)
|
(9)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
|
| Depreciation & Amortization |
0
|
(3)
|
(11)
|
(16)
|
(22)
|
(30)
|
(32)
|
(37)
|
(43)
|
(43)
|
(42)
|
(41)
|
(41)
|
(40)
|
(40)
|
(41)
|
(42)
|
(43)
|
(44)
|
(46)
|
(48)
|
(50)
|
(51)
|
(54)
|
(57)
|
(55)
|
|
| Other Operating Expenses |
0
|
(2)
|
(4)
|
(6)
|
(7)
|
(7)
|
(6)
|
(8)
|
(10)
|
(8)
|
(6)
|
(3)
|
0
|
0
|
(1)
|
(10)
|
(16)
|
(19)
|
(21)
|
(15)
|
(11)
|
(11)
|
(10)
|
(11)
|
(10)
|
(8)
|
|
| Operating Income |
(1)
N/A
|
(6)
-450%
|
(16)
-153%
|
(18)
-10%
|
(25)
-38%
|
(24)
+3%
|
(20)
+16%
|
(40)
-103%
|
(54)
-34%
|
(50)
+7%
|
(52)
-5%
|
(52)
+2%
|
(49)
+6%
|
(64)
-31%
|
(63)
+2%
|
(48)
+23%
|
(35)
+27%
|
(24)
+33%
|
(13)
+44%
|
1
N/A
|
(15)
N/A
|
(10)
+30%
|
(9)
+10%
|
(18)
-96%
|
(6)
+64%
|
(33)
-412%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(6)
|
(9)
|
(11)
|
(13)
|
(19)
|
(21)
|
(25)
|
(20)
|
(21)
|
(23)
|
(27)
|
(29)
|
(32)
|
(35)
|
(37)
|
(45)
|
(47)
|
(49)
|
(52)
|
(53)
|
(56)
|
(56)
|
(57)
|
(55)
|
|
| 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
|
(13)
|
|
| Total Other Income |
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
6
|
6
|
6
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(2)
N/A
|
(9)
-360%
|
(25)
-175%
|
(30)
-19%
|
(39)
-29%
|
(38)
+1%
|
(33)
+14%
|
(55)
-67%
|
(73)
-31%
|
(72)
+1%
|
(75)
-4%
|
(76)
-1%
|
(77)
-1%
|
(93)
-21%
|
(95)
-3%
|
(83)
+12%
|
(73)
+13%
|
(68)
+6%
|
(60)
+12%
|
(48)
+20%
|
(67)
-40%
|
(63)
+6%
|
(65)
-2%
|
(74)
-14%
|
(63)
+14%
|
(101)
-59%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
0
|
1
|
2
|
2
|
3
|
2
|
0
|
3
|
3
|
3
|
3
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
(2)
|
(8)
|
(23)
|
(28)
|
(36)
|
(37)
|
(33)
|
(52)
|
(70)
|
(69)
|
(71)
|
(75)
|
(77)
|
(93)
|
(95)
|
(84)
|
(75)
|
(71)
|
(64)
|
(52)
|
(70)
|
(66)
|
(68)
|
(76)
|
(66)
|
(103)
|
|
| Net Income (Common) |
(2)
N/A
|
(8)
-314%
|
(23)
-181%
|
(28)
-21%
|
(36)
-28%
|
(37)
-2%
|
(33)
+10%
|
(52)
-59%
|
(70)
-35%
|
(11)
+84%
|
(14)
-26%
|
(18)
-28%
|
(19)
-7%
|
(93)
-386%
|
(95)
-3%
|
(84)
+12%
|
(75)
+12%
|
(71)
+5%
|
(64)
+10%
|
(52)
+18%
|
(70)
-35%
|
(66)
+7%
|
(68)
-3%
|
(76)
-13%
|
(66)
+13%
|
(103)
-55%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.12
-300%
|
-0.35
-192%
|
-0.43
-23%
|
-0.54
-26%
|
-0.55
-2%
|
-0.49
+11%
|
-0.78
-59%
|
-1.05
-35%
|
-0.16
+85%
|
-0.14
+12%
|
-0.17
-21%
|
-0.16
+6%
|
-0.8
-400%
|
-0.52
+35%
|
-0.46
+12%
|
-0.41
+11%
|
-0.39
+5%
|
-0.35
+10%
|
-0.28
+20%
|
-0.25
+11%
|
-0.23
+8%
|
-0.22
+4%
|
-0.27
-23%
|
-0.22
+19%
|
-0.34
-55%
|
|
Switch to:
Switch to:
See Also
Discover More
