Norconsult ASA
OSE:NORCO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
Norconsult ASA
OSE:NORCO
|
NO |
|
Rushnet Inc
OTC:RSHN
|
US |
|
I
|
Indian Oil Corporation Ltd
BSE:530965
|
IN |
Income Statement
Earnings Waterfall
Norconsult ASA
Income Statement
Norconsult ASA
| 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 |
33
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
0
|
|
| Revenue |
8 423
N/A
|
8 826
+5%
|
9 079
+3%
|
9 274
+2%
|
9 567
+3%
|
9 586
+0%
|
9 939
+4%
|
10 221
+3%
|
10 414
+2%
|
10 726
+3%
|
10 799
+1%
|
11 070
+3%
|
11 399
+3%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(7 797)
|
(8 121)
|
(8 392)
|
(8 597)
|
(8 894)
|
(9 144)
|
(9 428)
|
(9 732)
|
(9 844)
|
(9 973)
|
(10 081)
|
(10 237)
|
(10 543)
|
|
| Selling, General & Administrative |
(5 711)
|
(5 902)
|
(6 120)
|
(6 309)
|
(6 551)
|
(6 740)
|
(6 968)
|
(7 163)
|
(7 302)
|
(7 361)
|
(7 447)
|
(7 559)
|
(7 744)
|
|
| Depreciation & Amortization |
(404)
|
(418)
|
(433)
|
(448)
|
(459)
|
(468)
|
(473)
|
(479)
|
(490)
|
(495)
|
(505)
|
(527)
|
(552)
|
|
| Other Operating Expenses |
(1 682)
|
(1 801)
|
(1 839)
|
(1 840)
|
(1 884)
|
(1 936)
|
(1 987)
|
(2 090)
|
(2 052)
|
(2 117)
|
(2 129)
|
(2 151)
|
(2 247)
|
|
| Operating Income |
626
N/A
|
705
+13%
|
687
-3%
|
677
-1%
|
673
-1%
|
442
-34%
|
511
+16%
|
489
-4%
|
570
+17%
|
753
+32%
|
718
-5%
|
833
+16%
|
856
+3%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(14)
|
(20)
|
(13)
|
(5)
|
(24)
|
7
|
12
|
2
|
(17)
|
7
|
11
|
(2)
|
(6)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(3)
|
(2)
|
0
|
25
|
0
|
1
|
0
|
14
|
1
|
1
|
1
|
0
|
|
| Pre-Tax Income |
612
N/A
|
682
+11%
|
672
-1%
|
672
N/A
|
674
+0%
|
450
-33%
|
524
+16%
|
491
-6%
|
567
+15%
|
761
+34%
|
730
-4%
|
832
+14%
|
850
+2%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(158)
|
(172)
|
(169)
|
(170)
|
(158)
|
(114)
|
(128)
|
(122)
|
(69)
|
(108)
|
(102)
|
(125)
|
(197)
|
|
| Income from Continuing Operations |
454
|
510
|
503
|
502
|
516
|
336
|
396
|
369
|
498
|
653
|
628
|
707
|
653
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(4)
|
(2)
|
(1)
|
|
| Net Income (Common) |
454
N/A
|
510
+12%
|
503
-1%
|
502
0%
|
516
+3%
|
336
-35%
|
395
+18%
|
366
-7%
|
496
+36%
|
649
+31%
|
624
-4%
|
705
+13%
|
651
-8%
|
|
| EPS (Diluted) |
1.46
N/A
|
1.64
+12%
|
1.61
-2%
|
1.61
N/A
|
1.82
+13%
|
1.12
-38%
|
1.33
+19%
|
1.21
-9%
|
1.65
+36%
|
2.15
+30%
|
2.06
-4%
|
2.28
+11%
|
2.13
-7%
|
|