V
Var Energi ASA
OSE:VAR
Var Energi ASA
OSE:VAR
Price:
33.91
NOK
0.12%
Market Cap:
kr84.7B
Income Statement
Earnings Waterfall
Var Energi ASA
Var Energi ASA
Income Statement
Var Energi ASA
Var Energi ASA
Currency: USD
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
79
|
102
|
73
|
53
|
40
|
8
|
8
|
4
|
(4)
|
4
|
4
|
4
|
4
|
6
|
7
|
0
|
0
|
|
| Revenue |
4 597
N/A
|
6 071
+32%
|
7 499
+24%
|
8 822
+18%
|
9 728
+10%
|
9 816
+1%
|
9 431
-4%
|
8 431
-11%
|
7 525
-11%
|
6 834
-9%
|
6 711
-2%
|
7 215
+8%
|
7 466
+3%
|
7 407
-1%
|
7 366
-1%
|
7 275
-1%
|
7 544
+4%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(1 088)
|
(1 141)
|
(1 234)
|
(1 233)
|
(1 079)
|
(1 143)
|
(1 138)
|
(1 103)
|
(1 185)
|
(1 138)
|
(1 267)
|
(1 321)
|
(1 340)
|
(1 403)
|
(1 326)
|
(1 375)
|
(1 367)
|
|
| Gross Profit |
3 509
N/A
|
4 929
+40%
|
6 265
+27%
|
7 589
+21%
|
8 650
+14%
|
8 673
+0%
|
8 293
-4%
|
7 327
-12%
|
6 340
-13%
|
5 697
-10%
|
5 444
-4%
|
5 895
+8%
|
6 126
+4%
|
6 004
-2%
|
6 040
+1%
|
5 900
-2%
|
6 177
+5%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(1 865)
|
(1 872)
|
(1 839)
|
(1 826)
|
(1 775)
|
(1 658)
|
(1 581)
|
(1 562)
|
(1 604)
|
(1 669)
|
(1 772)
|
(2 002)
|
(2 083)
|
(2 236)
|
(2 294)
|
(2 394)
|
(2 859)
|
|
| Selling, General & Administrative |
(21)
|
(26)
|
(27)
|
(28)
|
(30)
|
(26)
|
(27)
|
(29)
|
(28)
|
(29)
|
(32)
|
(32)
|
(32)
|
(35)
|
(36)
|
(36)
|
(39)
|
|
| Research & Development |
(90)
|
(89)
|
(105)
|
(111)
|
(108)
|
(104)
|
(113)
|
(98)
|
(123)
|
(121)
|
(124)
|
(169)
|
(152)
|
(231)
|
(267)
|
(279)
|
(327)
|
|
| Depreciation & Amortization |
(1 677)
|
(1 705)
|
(1 657)
|
(1 634)
|
(1 585)
|
(1 448)
|
(1 347)
|
(1 342)
|
(1 349)
|
(1 423)
|
(1 585)
|
(1 759)
|
(1 861)
|
(1 916)
|
(1 872)
|
(1 961)
|
(2 369)
|
|
| Other Operating Expenses |
(76)
|
(52)
|
(51)
|
(52)
|
(52)
|
(80)
|
(93)
|
(93)
|
(103)
|
(96)
|
(31)
|
(41)
|
(39)
|
(53)
|
(120)
|
(118)
|
(123)
|
|
| Operating Income |
1 644
N/A
|
3 057
+86%
|
4 426
+45%
|
5 763
+30%
|
6 875
+19%
|
7 016
+2%
|
6 712
-4%
|
5 765
-14%
|
4 737
-18%
|
4 028
-15%
|
3 672
-9%
|
3 893
+6%
|
4 043
+4%
|
3 768
-7%
|
3 746
-1%
|
3 506
-6%
|
3 318
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
379
|
(245)
|
(213)
|
(607)
|
(721)
|
(405)
|
(535)
|
(149)
|
155
|
(51)
|
(93)
|
24
|
35
|
(347)
|
169
|
178
|
103
|
|
| Non-Reccuring Items |
(631)
|
1
|
(194)
|
(168)
|
(740)
|
(647)
|
(669)
|
(669)
|
(96)
|
(511)
|
(535)
|
(541)
|
(857)
|
22
|
(37)
|
406
|
925
|
|
| Total Other Income |
(111)
|
(167)
|
(167)
|
(171)
|
(166)
|
(108)
|
(111)
|
(114)
|
(113)
|
(109)
|
(114)
|
(115)
|
(119)
|
(131)
|
(137)
|
(145)
|
(155)
|
|
| Pre-Tax Income |
1 281
N/A
|
2 647
+107%
|
3 851
+46%
|
4 818
+25%
|
5 248
+9%
|
5 856
+12%
|
5 397
-8%
|
4 833
-10%
|
4 682
-3%
|
3 357
-28%
|
2 931
-13%
|
3 261
+11%
|
3 101
-5%
|
3 313
+7%
|
3 742
+13%
|
3 944
+5%
|
4 190
+6%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(1 427)
|
(1 992)
|
(2 933)
|
(3 941)
|
(4 578)
|
(4 919)
|
(4 699)
|
(4 104)
|
(3 715)
|
(2 747)
|
(2 416)
|
(2 622)
|
(2 470)
|
(2 986)
|
(3 062)
|
(3 269)
|
(3 544)
|
|
| Income from Continuing Operations |
(146)
|
654
|
918
|
877
|
671
|
936
|
699
|
729
|
968
|
610
|
515
|
639
|
631
|
327
|
680
|
675
|
646
|
|
| Net Income (Common) |
(146)
N/A
|
654
N/A
|
918
+40%
|
877
-5%
|
671
-23%
|
936
+40%
|
699
-25%
|
729
+4%
|
968
+33%
|
610
-37%
|
500
-18%
|
623
+25%
|
615
-1%
|
312
-49%
|
619
+99%
|
613
-1%
|
585
-5%
|
|
| EPS (Diluted) |
-0.06
N/A
|
0.26
N/A
|
0.36
+38%
|
0.38
+6%
|
0.27
-29%
|
0.38
+41%
|
0.28
-26%
|
0.29
+4%
|
0.39
+34%
|
0.24
-38%
|
0.23
-4%
|
0.26
+13%
|
0.25
-4%
|
0.12
-52%
|
0.25
+108%
|
0.25
N/A
|
0.23
-8%
|
|
Switch to:
Switch to:
See Also
Discover More
