Norwegian Energy Company ASA
OSE:NOR
Income Statement
Earnings Waterfall
Norwegian Energy Company ASA
Income Statement
Norwegian Energy Company ASA
| Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|
| Revenue | ||||
| Revenue |
566
N/A
|
565
0%
|
967
+71%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(295)
|
(293)
|
(323)
|
|
| Gross Profit |
271
N/A
|
272
+0%
|
644
+137%
|
|
| Operating Income | ||||
| Operating Expenses |
(209)
|
(127)
|
(151)
|
|
| Selling, General & Administrative |
(12)
|
(11)
|
(13)
|
|
| Research & Development |
(2)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(193)
|
(112)
|
(134)
|
|
| Other Operating Expenses |
(2)
|
(3)
|
(4)
|
|
| Operating Income |
62
N/A
|
145
+134%
|
493
+240%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(31)
|
(89)
|
(177)
|
|
| Non-Reccuring Items |
(5)
|
(8)
|
(15)
|
|
| Total Other Income |
(44)
|
(43)
|
(52)
|
|
| Pre-Tax Income |
(18)
N/A
|
5
N/A
|
249
+4 874%
|
|
| Net Income | ||||
| Tax Provision |
35
|
(58)
|
(279)
|
|
| Income from Continuing Operations |
17
|
(53)
|
(31)
|
|
| Net Income (Common) |
17
N/A
|
(53)
N/A
|
(31)
+42%
|
|
| EPS (Diluted) |
0.48
N/A
|
-2.2
N/A
|
-1.22
+45%
|
|