V
Vow ASA
OSE:VOW
Vow ASA
OSE:VOW
Price:
2.675
NOK
2.1%
Market Closed
Market Cap:
kr779.5m
Income Statement
Earnings Waterfall
Vow ASA
Vow ASA
Income Statement
Vow ASA
Vow ASA
Currency: NOK
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Interest Expense |
4
|
1
|
0
|
1
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
0
|
1
|
0
|
4
|
0
|
9
|
0
|
11
|
0
|
18
|
0
|
46
|
0
|
0
|
64
|
0
|
0
|
0
|
|
| Revenue |
170
N/A
|
166
-2%
|
162
-2%
|
152
-6%
|
146
-4%
|
156
+7%
|
175
+12%
|
189
+8%
|
200
+6%
|
194
-3%
|
189
-3%
|
188
-1%
|
172
-9%
|
204
+19%
|
247
+21%
|
276
+12%
|
330
+19%
|
364
+11%
|
381
+5%
|
447
+17%
|
460
+3%
|
413
-10%
|
454
+10%
|
653
+44%
|
783
+20%
|
832
+6%
|
919
+10%
|
955
+4%
|
1 222
+28%
|
1 018
-17%
|
1 279
+26%
|
1 022
-20%
|
969
-5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(117)
|
(111)
|
(107)
|
(100)
|
(99)
|
(110)
|
(123)
|
(130)
|
(136)
|
(130)
|
(127)
|
(132)
|
(124)
|
(148)
|
(171)
|
(190)
|
(230)
|
(257)
|
(262)
|
(298)
|
(300)
|
(256)
|
(290)
|
(404)
|
(495)
|
(514)
|
(686)
|
(746)
|
(941)
|
(722)
|
(906)
|
(766)
|
(772)
|
|
| Gross Profit |
53
N/A
|
55
+4%
|
55
0%
|
52
-5%
|
46
-12%
|
46
-1%
|
51
+12%
|
59
+15%
|
64
+8%
|
65
+1%
|
62
-3%
|
56
-10%
|
48
-14%
|
56
+17%
|
76
+35%
|
87
+14%
|
100
+15%
|
108
+8%
|
118
+10%
|
150
+26%
|
160
+7%
|
157
-2%
|
164
+5%
|
249
+51%
|
288
+16%
|
318
+10%
|
232
-27%
|
209
-10%
|
282
+35%
|
297
+5%
|
373
+26%
|
256
-31%
|
197
-23%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(33)
|
(35)
|
(38)
|
(40)
|
(43)
|
(45)
|
(48)
|
(52)
|
(55)
|
(56)
|
(57)
|
(54)
|
(53)
|
(50)
|
(52)
|
(59)
|
(64)
|
(69)
|
(84)
|
(117)
|
(134)
|
(136)
|
(147)
|
(202)
|
(227)
|
(288)
|
(339)
|
(292)
|
(359)
|
(296)
|
(429)
|
(310)
|
(298)
|
|
| Selling, General & Administrative |
(16)
|
(17)
|
(18)
|
(21)
|
(23)
|
(25)
|
(27)
|
(28)
|
(28)
|
(29)
|
(30)
|
(29)
|
(28)
|
(27)
|
(29)
|
(33)
|
(58)
|
(38)
|
(69)
|
(69)
|
(103)
|
(80)
|
(120)
|
(110)
|
(192)
|
(155)
|
(287)
|
(175)
|
(211)
|
(248)
|
(204)
|
(169)
|
(156)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(6)
|
(11)
|
(17)
|
(22)
|
(25)
|
(24)
|
(28)
|
(32)
|
(39)
|
(52)
|
(54)
|
(68)
|
(47)
|
(71)
|
(60)
|
(58)
|
|
| Other Operating Expenses |
(16)
|
(17)
|
(19)
|
(18)
|
(19)
|
(19)
|
(20)
|
(22)
|
(25)
|
(24)
|
(24)
|
(22)
|
(23)
|
(21)
|
(20)
|
(22)
|
(2)
|
(25)
|
(4)
|
(32)
|
(9)
|
(31)
|
(3)
|
(65)
|
(4)
|
(95)
|
0
|
(63)
|
(81)
|
(0)
|
(155)
|
(81)
|
(84)
|
|
| Operating Income |
20
N/A
|
20
+3%
|
17
-16%
|
12
-28%
|
3
-74%
|
1
-82%
|
3
+436%
|
7
+133%
|
9
+27%
|
9
-7%
|
6
-35%
|
2
-61%
|
(5)
N/A
|
6
N/A
|
23
+271%
|
28
+19%
|
36
+29%
|
39
+8%
|
35
-10%
|
32
-7%
|
26
-20%
|
21
-18%
|
18
-17%
|
47
+166%
|
61
+30%
|
30
-51%
|
(107)
N/A
|
(82)
+23%
|
(78)
+5%
|
1
N/A
|
(56)
N/A
|
(54)
+4%
|
(102)
-90%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(9)
|
(6)
|
1
|
7
|
(3)
|
(1)
|
(11)
|
7
|
(1)
|
0
|
9
|
8
|
4
|
5
|
8
|
(3)
|
(3)
|
(23)
|
(3)
|
12
|
(16)
|
(26)
|
301
|
(53)
|
(6)
|
(43)
|
(91)
|
(111)
|
(82)
|
(110)
|
(91)
|
(84)
|
|
| Non-Reccuring Items |
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
1
|
(19)
|
(21)
|
(9)
|
(12)
|
331
|
(9)
|
(7)
|
(8)
|
(8)
|
(32)
|
(37)
|
(54)
|
0
|
(47)
|
(42)
|
|
| Total Other Income |
(11)
|
(2)
|
0
|
(3)
|
(20)
|
(4)
|
(5)
|
(6)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
(5)
|
(9)
|
(10)
|
0
|
1
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
22
|
0
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
7
N/A
|
10
+36%
|
7
-31%
|
7
+6%
|
(13)
N/A
|
(9)
+29%
|
(4)
+60%
|
(9)
-160%
|
7
N/A
|
1
-87%
|
(0)
N/A
|
4
N/A
|
(5)
N/A
|
3
N/A
|
18
+497%
|
26
+42%
|
33
+31%
|
38
+13%
|
(7)
N/A
|
8
N/A
|
28
+275%
|
(7)
N/A
|
322
N/A
|
338
+5%
|
22
-93%
|
16
-29%
|
(158)
N/A
|
(205)
-30%
|
(226)
-10%
|
(135)
+40%
|
(166)
-22%
|
(191)
-15%
|
(227)
-19%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
3
|
2
|
1
|
2
|
(3)
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(5)
|
(7)
|
(7)
|
(8)
|
(6)
|
(9)
|
(0)
|
7
|
1
|
0
|
(8)
|
(10)
|
6
|
11
|
14
|
3
|
3
|
2
|
1
|
|
| Income from Continuing Operations |
5
|
7
|
5
|
5
|
(9)
|
(7)
|
(3)
|
(7)
|
4
|
0
|
(1)
|
2
|
(5)
|
1
|
13
|
19
|
26
|
29
|
(14)
|
(2)
|
28
|
0
|
323
|
338
|
14
|
6
|
(152)
|
(194)
|
(212)
|
(132)
|
(163)
|
(189)
|
(227)
|
|
| Income to Minority Interest |
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)
|
0
|
(3)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Net Income (Common) |
5
N/A
|
7
+47%
|
5
-31%
|
5
+2%
|
(9)
N/A
|
(7)
+23%
|
(3)
+60%
|
(7)
-145%
|
4
N/A
|
0
-98%
|
(1)
N/A
|
2
N/A
|
(5)
N/A
|
1
N/A
|
13
+1 160%
|
19
+52%
|
26
+37%
|
29
+11%
|
(14)
N/A
|
(2)
+87%
|
28
N/A
|
0
-99%
|
323
+80 725%
|
338
+5%
|
14
-96%
|
6
-57%
|
(155)
N/A
|
(197)
-27%
|
(215)
-9%
|
(132)
+38%
|
(163)
-23%
|
(190)
-16%
|
(227)
-20%
|
|
| EPS (Diluted) |
2 144.17
N/A
|
3 743
+75%
|
0.05
-100%
|
0.05
N/A
|
-0.13
N/A
|
-0.07
+46%
|
-0.03
+57%
|
-0.07
-133%
|
0.05
N/A
|
0
N/A
|
-0.01
N/A
|
0.02
N/A
|
-0.05
N/A
|
0.01
N/A
|
0.13
+1 200%
|
0.2
+54%
|
0.28
+40%
|
0.31
+11%
|
-0.14
N/A
|
-0.01
+93%
|
0.26
N/A
|
0.01
-96%
|
2.03
+20 200%
|
2.97
+46%
|
0.09
-97%
|
0.06
-33%
|
-0.97
N/A
|
-1.23
-27%
|
-1.34
-9%
|
-1.09
+19%
|
-0.58
+47%
|
-0.67
-16%
|
-0.78
-16%
|
|
Switch to:
Switch to:
See Also
Discover More
