S
Sats ASA
OSE:SATS
Sats ASA
OSE:SATS
Price:
41.8
NOK
-1.42%
Market Cap:
kr8.5B
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
|
S
|
Sats ASA
OSE:SATS
|
NO |
Income Statement
Earnings Waterfall
Sats ASA
Sats ASA
Income Statement
Sats ASA
Sats 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 |
236
|
242
|
248
|
254
|
253
|
251
|
252
|
258
|
269
|
279
|
288
|
290
|
284
|
283
|
281
|
284
|
300
|
322
|
352
|
384
|
395
|
391
|
372
|
348
|
334
|
324
|
0
|
0
|
0
|
|
| Revenue |
3 259
N/A
|
3 437
+5%
|
3 619
+5%
|
3 805
+5%
|
3 987
+5%
|
3 967
-1%
|
3 708
-7%
|
3 725
+0%
|
3 534
-5%
|
3 150
-11%
|
3 076
-2%
|
3 092
+1%
|
3 247
+5%
|
3 654
+13%
|
4 006
+10%
|
4 002
0%
|
4 082
+2%
|
4 271
+5%
|
4 449
+4%
|
4 588
+3%
|
4 734
+3%
|
4 827
+2%
|
4 893
+1%
|
4 981
+2%
|
5 064
+2%
|
5 165
+2%
|
5 292
+2%
|
5 391
+2%
|
5 509
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(80)
|
(89)
|
(96)
|
(106)
|
(115)
|
(131)
|
(122)
|
(124)
|
(122)
|
(94)
|
(102)
|
(107)
|
(106)
|
(130)
|
(132)
|
(130)
|
(147)
|
(140)
|
(142)
|
(137)
|
(137)
|
(146)
|
(145)
|
(150)
|
(143)
|
(141)
|
(147)
|
(149)
|
(146)
|
|
| Gross Profit |
3 179
N/A
|
3 347
+5%
|
3 523
+5%
|
3 699
+5%
|
3 872
+5%
|
3 836
-1%
|
3 586
-7%
|
3 601
+0%
|
3 412
-5%
|
3 056
-10%
|
2 974
-3%
|
2 985
+0%
|
3 141
+5%
|
3 524
+12%
|
3 874
+10%
|
3 872
0%
|
3 935
+2%
|
4 131
+5%
|
4 307
+4%
|
4 451
+3%
|
4 597
+3%
|
4 681
+2%
|
4 748
+1%
|
4 831
+2%
|
4 921
+2%
|
5 024
+2%
|
5 145
+2%
|
5 242
+2%
|
5 363
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(2 651)
|
(3 079)
|
(2 997)
|
(3 194)
|
(3 360)
|
(3 420)
|
(3 298)
|
(3 335)
|
(3 323)
|
(3 243)
|
(3 246)
|
(3 252)
|
(3 365)
|
(3 559)
|
(3 721)
|
(3 788)
|
(3 915)
|
(3 999)
|
(4 041)
|
(4 034)
|
(3 990)
|
(4 028)
|
(4 080)
|
(4 144)
|
(4 177)
|
(4 260)
|
(4 323)
|
(4 397)
|
(4 471)
|
|
| Selling, General & Administrative |
(1 912)
|
(1 274)
|
(1 327)
|
(1 389)
|
(2 388)
|
(1 480)
|
(1 396)
|
(1 395)
|
(2 277)
|
(1 275)
|
(1 327)
|
(1 341)
|
(1 399)
|
(1 485)
|
(1 553)
|
(1 568)
|
(1 587)
|
(1 626)
|
(1 646)
|
(1 660)
|
(1 677)
|
(1 723)
|
(1 767)
|
(1 814)
|
(1 861)
|
(1 913)
|
(1 958)
|
(2 001)
|
(2 055)
|
|
| Depreciation & Amortization |
(739)
|
(797)
|
(867)
|
(927)
|
(972)
|
(1 000)
|
(1 015)
|
(1 033)
|
(1 045)
|
(1 036)
|
(1 026)
|
(1 027)
|
(1 042)
|
(1 062)
|
(1 085)
|
(1 101)
|
(1 120)
|
(1 144)
|
(1 158)
|
(1 171)
|
(1 178)
|
(1 183)
|
(1 199)
|
(1 206)
|
(1 198)
|
(1 195)
|
(1 196)
|
(1 204)
|
(1 217)
|
|
| Other Operating Expenses |
0
|
(1 007)
|
(803)
|
(878)
|
0
|
(940)
|
(887)
|
(907)
|
(1)
|
(932)
|
(893)
|
(884)
|
(924)
|
(1 012)
|
(1 083)
|
(1 119)
|
(1 208)
|
(1 229)
|
(1 237)
|
(1 203)
|
(1 135)
|
(1 122)
|
(1 114)
|
(1 124)
|
(1 118)
|
(1 152)
|
(1 169)
|
(1 192)
|
(1 199)
|
|
| Operating Income |
528
N/A
|
269
-49%
|
527
+96%
|
506
-4%
|
512
+1%
|
417
-19%
|
288
-31%
|
266
-8%
|
89
-67%
|
(187)
N/A
|
(272)
-45%
|
(267)
+2%
|
(224)
+16%
|
(35)
+84%
|
153
N/A
|
84
-45%
|
20
-76%
|
132
+560%
|
266
+102%
|
417
+57%
|
607
+46%
|
653
+8%
|
668
+2%
|
687
+3%
|
744
+8%
|
764
+3%
|
822
+8%
|
845
+3%
|
892
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
(236)
|
(206)
|
(193)
|
(209)
|
(264)
|
(285)
|
(296)
|
(301)
|
(248)
|
(300)
|
(298)
|
(290)
|
(282)
|
(276)
|
(253)
|
(245)
|
(253)
|
(256)
|
(287)
|
(336)
|
(294)
|
(327)
|
(331)
|
(302)
|
(311)
|
(308)
|
(294)
|
(285)
|
(277)
|
|
| Non-Reccuring Items |
(265)
|
0
|
(265)
|
(265)
|
0
|
0
|
(62)
|
(78)
|
(78)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(3)
|
0
|
0
|
0
|
(1)
|
1
|
0
|
0
|
(18)
|
0
|
2
|
0
|
(16)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
|
| Pre-Tax Income |
24
N/A
|
63
+163%
|
69
+9%
|
33
-52%
|
247
+658%
|
133
-46%
|
(69)
N/A
|
(112)
-62%
|
(255)
-128%
|
(486)
-91%
|
(568)
-17%
|
(555)
+2%
|
(522)
+6%
|
(311)
+40%
|
(100)
+68%
|
(161)
-61%
|
(261)
-62%
|
(124)
+52%
|
(22)
+82%
|
81
N/A
|
313
+286%
|
328
+5%
|
339
+3%
|
386
+14%
|
434
+12%
|
457
+5%
|
529
+16%
|
561
+6%
|
616
+10%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(28)
|
(37)
|
(37)
|
(23)
|
(60)
|
(105)
|
(91)
|
(97)
|
(69)
|
38
|
71
|
73
|
70
|
23
|
(14)
|
(2)
|
15
|
(4)
|
(24)
|
(44)
|
(89)
|
(92)
|
(94)
|
(101)
|
(108)
|
(114)
|
(126)
|
(131)
|
(141)
|
|
| Income from Continuing Operations |
(4)
|
26
|
32
|
10
|
187
|
28
|
(160)
|
(209)
|
(324)
|
(448)
|
(497)
|
(482)
|
(452)
|
(288)
|
(114)
|
(163)
|
(246)
|
(128)
|
(46)
|
37
|
224
|
236
|
245
|
285
|
326
|
343
|
403
|
430
|
475
|
|
| Income to Minority Interest |
2
|
3
|
4
|
5
|
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
|
|
| Net Income (Common) |
(4)
N/A
|
26
N/A
|
33
+28%
|
12
-64%
|
187
+1 483%
|
27
-86%
|
(161)
N/A
|
(210)
-30%
|
(325)
-55%
|
(448)
-38%
|
(497)
-11%
|
(481)
+3%
|
(452)
+6%
|
(287)
+37%
|
(112)
+61%
|
(162)
-45%
|
(246)
-52%
|
(127)
+48%
|
(45)
+65%
|
38
N/A
|
224
+489%
|
237
+6%
|
246
+4%
|
286
+16%
|
326
+14%
|
344
+6%
|
403
+17%
|
430
+7%
|
474
+10%
|
|
| EPS (Diluted) |
-0.02
N/A
|
0.15
N/A
|
0.19
+27%
|
0.06
-68%
|
1.52
+2 433%
|
0.16
-89%
|
-0.94
N/A
|
-1.22
-30%
|
-1.9
-56%
|
-2.62
-38%
|
-2.9
-11%
|
-2.81
+3%
|
-2.65
+6%
|
-1.59
+40%
|
-0.55
+65%
|
-0.8
-45%
|
-1.25
-56%
|
-0.63
+50%
|
-0.23
+63%
|
0.18
N/A
|
1.1
+511%
|
1.16
+5%
|
1.2
+3%
|
1.39
+16%
|
1.59
+14%
|
1.68
+6%
|
1.97
+17%
|
2.11
+7%
|
2.33
+10%
|
|
Switch to:
Switch to:
See Also
Discover More
