Norske Skog ASA
OSE:NSKOG
Norske Skog ASA
OSE:NSKOG
Price:
39.5
NOK
4.77%
Market Cap:
kr3.4B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Norske Skog ASA
OSE:NSKOG
|
NO |
|
Haier Smart Home Co Ltd
SSE:600690
|
CN |
|
Rupa & Company Ltd
NSE:RUPA
|
IN |
|
Atacadao SA
BOVESPA:CRFB3
|
BR |
|
Reti SpA
MIL:RETI
|
IT |
Income Statement
Earnings Waterfall
Norske Skog ASA
Norske Skog ASA
Income Statement
Norske Skog ASA
Norske Skog ASA
Currency: NOK
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Interest Expense |
735
|
0
|
0
|
0
|
165
|
0
|
0
|
0
|
118
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
131
|
0
|
0
|
0
|
208
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
12 641
N/A
|
12 745
+1%
|
12 920
+1%
|
12 715
-2%
|
12 200
-4%
|
11 790
-3%
|
10 644
-10%
|
9 793
-8%
|
9 173
-6%
|
8 742
-5%
|
8 912
+2%
|
9 270
+4%
|
9 848
+6%
|
11 020
+12%
|
12 660
+15%
|
13 669
+8%
|
14 537
+6%
|
14 383
-1%
|
13 679
-5%
|
12 781
-7%
|
9 891
-23%
|
11 166
+13%
|
10 773
-4%
|
10 998
+2%
|
9 233
-16%
|
10 511
+14%
|
10 050
-4%
|
9 461
-6%
|
9 445
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 018)
|
(7 563)
|
(7 666)
|
(7 381)
|
(7 410)
|
(6 577)
|
(5 820)
|
(5 413)
|
(5 585)
|
(4 927)
|
(5 234)
|
(5 606)
|
(6 463)
|
(6 838)
|
(7 406)
|
(7 894)
|
(8 456)
|
(7 551)
|
(7 528)
|
(7 036)
|
(6 493)
|
(6 927)
|
(6 671)
|
(6 918)
|
(6 356)
|
(6 866)
|
(6 598)
|
(6 234)
|
(6 680)
|
|
| Gross Profit |
4 623
N/A
|
5 182
+12%
|
5 254
+1%
|
5 334
+2%
|
4 790
-10%
|
5 213
+9%
|
4 824
-7%
|
4 380
-9%
|
3 588
-18%
|
3 815
+6%
|
3 678
-4%
|
3 664
0%
|
3 385
-8%
|
4 182
+24%
|
5 254
+26%
|
5 775
+10%
|
6 081
+5%
|
6 832
+12%
|
6 151
-10%
|
5 745
-7%
|
3 398
-41%
|
4 239
+25%
|
4 102
-3%
|
4 080
-1%
|
2 877
-29%
|
3 645
+27%
|
3 452
-5%
|
3 227
-7%
|
2 765
-14%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(4 046)
|
(4 442)
|
(4 350)
|
(4 236)
|
(3 723)
|
(3 776)
|
(3 691)
|
(3 669)
|
(3 442)
|
(3 781)
|
(3 759)
|
(3 707)
|
(3 173)
|
(3 466)
|
(3 666)
|
(3 804)
|
(3 715)
|
(4 210)
|
(4 061)
|
(3 856)
|
(2 752)
|
(3 220)
|
(2 993)
|
(3 197)
|
(3 081)
|
(2 943)
|
(3 105)
|
(2 962)
|
(3 115)
|
|
| Selling, General & Administrative |
(3 220)
|
(2 237)
|
(2 222)
|
(2 215)
|
(3 196)
|
(2 706)
|
(3 118)
|
(3 006)
|
(2 944)
|
(2 867)
|
(2 885)
|
(2 943)
|
(2 945)
|
(2 978)
|
(3 066)
|
(3 125)
|
(3 298)
|
(3 221)
|
(3 207)
|
(3 213)
|
(2 655)
|
(3 242)
|
(3 246)
|
(3 279)
|
(2 749)
|
(3 005)
|
(2 840)
|
(2 668)
|
(2 702)
|
|
| Depreciation & Amortization |
(446)
|
(447)
|
(449)
|
(458)
|
(456)
|
(451)
|
(449)
|
(439)
|
(438)
|
(459)
|
(455)
|
(456)
|
(433)
|
(444)
|
(457)
|
(469)
|
(546)
|
(546)
|
(555)
|
(573)
|
(513)
|
(524)
|
(523)
|
(517)
|
(517)
|
(505)
|
(497)
|
(524)
|
(557)
|
|
| Other Operating Expenses |
(380)
|
(1 758)
|
(1 679)
|
(1 563)
|
(71)
|
(619)
|
(124)
|
(224)
|
(60)
|
(455)
|
(419)
|
(308)
|
205
|
(44)
|
(143)
|
(210)
|
129
|
(443)
|
(299)
|
(70)
|
416
|
546
|
776
|
599
|
185
|
567
|
232
|
230
|
144
|
|
| Operating Income |
577
N/A
|
740
+28%
|
904
+22%
|
1 098
+21%
|
1 067
-3%
|
1 437
+35%
|
1 133
-21%
|
711
-37%
|
146
-79%
|
34
-77%
|
(81)
N/A
|
(43)
+47%
|
212
N/A
|
716
+238%
|
1 588
+122%
|
1 971
+24%
|
2 366
+20%
|
2 622
+11%
|
2 090
-20%
|
1 889
-10%
|
646
-66%
|
1 019
+58%
|
1 109
+9%
|
883
-20%
|
(204)
N/A
|
702
N/A
|
347
-51%
|
265
-24%
|
(350)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
(156)
|
1 094
|
1 836
|
1 598
|
1 174
|
609
|
(26)
|
(663)
|
(1 420)
|
(553)
|
(786)
|
(1 348)
|
(271)
|
(417)
|
(18)
|
222
|
453
|
(344)
|
(816)
|
(502)
|
(806)
|
(426)
|
(200)
|
(239)
|
(546)
|
(280)
|
(241)
|
93
|
231
|
|
| Non-Reccuring Items |
(28)
|
(22)
|
(27)
|
7
|
(17)
|
(436)
|
(625)
|
(667)
|
(373)
|
(517)
|
(479)
|
(484)
|
(154)
|
(167)
|
(7)
|
10
|
17
|
(176)
|
(186)
|
(204)
|
893
|
(139)
|
(151)
|
(135)
|
322
|
(153)
|
(131)
|
(129)
|
557
|
|
| Total Other Income |
1 210
|
0
|
0
|
0
|
(32)
|
(22)
|
(28)
|
(33)
|
(51)
|
(113)
|
(116)
|
(119)
|
(82)
|
(39)
|
(40)
|
(43)
|
(58)
|
(65)
|
(75)
|
(81)
|
(88)
|
(97)
|
(131)
|
(150)
|
(138)
|
(142)
|
(110)
|
(88)
|
(84)
|
|
| Pre-Tax Income |
1 603
N/A
|
1 812
+13%
|
2 713
+50%
|
2 703
0%
|
2 192
-19%
|
1 588
-28%
|
454
-71%
|
(652)
N/A
|
(1 698)
-160%
|
(1 149)
+32%
|
(1 462)
-27%
|
(1 994)
-36%
|
(295)
+85%
|
93
N/A
|
1 523
+1 538%
|
2 160
+42%
|
2 778
+29%
|
2 037
-27%
|
1 013
-50%
|
1 102
+9%
|
645
-41%
|
357
-45%
|
627
+76%
|
359
-43%
|
(566)
N/A
|
127
N/A
|
(135)
N/A
|
141
N/A
|
354
+151%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(78)
|
(162)
|
(213)
|
(192)
|
(149)
|
(70)
|
(27)
|
(28)
|
(186)
|
(167)
|
(150)
|
(131)
|
(68)
|
(67)
|
(207)
|
(253)
|
(206)
|
(228)
|
(93)
|
(37)
|
(110)
|
(23)
|
(94)
|
(113)
|
(94)
|
(154)
|
(56)
|
(18)
|
88
|
|
| Income from Continuing Operations |
1 525
|
1 650
|
2 500
|
2 511
|
2 043
|
1 518
|
427
|
(680)
|
(1 884)
|
(1 316)
|
(1 612)
|
(2 125)
|
(363)
|
26
|
1 316
|
1 907
|
2 572
|
1 809
|
920
|
1 065
|
535
|
334
|
533
|
246
|
(660)
|
(27)
|
(191)
|
123
|
442
|
|
| Net Income (Common) |
1 525
N/A
|
1 651
+8%
|
2 500
+51%
|
2 512
+0%
|
2 044
-19%
|
1 518
-26%
|
427
-72%
|
(680)
N/A
|
(1 884)
-177%
|
(1 316)
+30%
|
(1 612)
-22%
|
(2 125)
-32%
|
(363)
+83%
|
26
N/A
|
1 316
+4 962%
|
1 907
+45%
|
2 572
+35%
|
1 808
-30%
|
918
-49%
|
1 063
+16%
|
481
-55%
|
333
-31%
|
533
+60%
|
246
-54%
|
(982)
N/A
|
(252)
+74%
|
(419)
-66%
|
(105)
+75%
|
404
N/A
|
|
| EPS (Diluted) |
18.48
N/A
|
20.01
+8%
|
30.3
+51%
|
30.45
+0%
|
24.78
-19%
|
18.4
-26%
|
5.13
-72%
|
-8.24
N/A
|
-22.84
-177%
|
-13.9
+39%
|
-17.11
-23%
|
-22.54
-32%
|
-3.9
+83%
|
0.27
N/A
|
13.96
+5 070%
|
20.8
+49%
|
27.28
+31%
|
19.07
-30%
|
9.79
-49%
|
12.1
+24%
|
5.67
-53%
|
3.91
-31%
|
6.28
+61%
|
2.89
-54%
|
-11.56
N/A
|
-2.97
+74%
|
-4.94
-66%
|
-1.23
+75%
|
4.75
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
