Scatec ASA
OTC:STECF
Scatec ASA
OTC:STECF
Price:
12.6
USD
Market Closed
Market Cap:
$2B
Income Statement
Earnings Waterfall
Scatec ASA
Scatec ASA
Income Statement
Scatec ASA
Scatec 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 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | 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 |
45
|
66
|
89
|
131
|
191
|
260
|
326
|
375
|
396
|
416
|
439
|
470
|
496
|
504
|
510
|
497
|
482
|
475
|
478
|
480
|
500
|
504
|
527
|
597
|
704
|
817
|
959
|
1 032
|
1 131
|
1 231
|
1 249
|
1 313
|
1 303
|
1 276
|
1 293
|
0
|
1 424
|
739
|
827
|
1 246
|
1 727
|
0
|
0
|
0
|
2 564
|
0
|
0
|
0
|
0
|
|
| Revenue |
129
N/A
|
168
+31%
|
233
+39%
|
332
+42%
|
455
+37%
|
623
+37%
|
716
+15%
|
788
+10%
|
868
+10%
|
871
+0%
|
900
+3%
|
978
+9%
|
1 013
+4%
|
1 061
+5%
|
1 126
+6%
|
1 125
0%
|
1 121
0%
|
1 127
+1%
|
1 121
-1%
|
1 125
+0%
|
1 151
+2%
|
1 199
+4%
|
1 308
+9%
|
1 557
+19%
|
1 810
+16%
|
2 109
+17%
|
2 449
+16%
|
2 648
+8%
|
2 771
+5%
|
2 834
+2%
|
2 848
+0%
|
2 963
+4%
|
3 038
+3%
|
3 068
+1%
|
3 052
-1%
|
2 990
-2%
|
3 002
+0%
|
3 118
+4%
|
3 246
+4%
|
3 266
+1%
|
3 399
+4%
|
3 777
+11%
|
4 021
+6%
|
4 378
+9%
|
4 368
0%
|
4 086
-6%
|
3 965
-3%
|
3 739
-6%
|
3 628
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(12)
|
(3)
|
(2)
|
(3)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
117
N/A
|
165
+42%
|
231
+40%
|
329
+42%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(191)
|
(210)
|
(225)
|
(248)
|
(282)
|
(322)
|
(343)
|
(354)
|
(339)
|
(391)
|
(428)
|
(465)
|
(424)
|
(496)
|
(506)
|
(500)
|
(119)
|
(520)
|
(530)
|
(544)
|
(568)
|
(600)
|
(648)
|
(746)
|
(875)
|
(995)
|
(1 159)
|
(1 304)
|
(1 452)
|
(1 547)
|
(1 597)
|
(1 669)
|
(1 715)
|
(1 870)
|
(1 972)
|
(2 024)
|
(2 082)
|
(2 061)
|
(2 105)
|
(2 062)
|
(2 032)
|
(2 066)
|
(2 062)
|
(2 187)
|
(2 300)
|
(2 333)
|
(2 377)
|
(2 378)
|
(2 392)
|
|
| Selling, General & Administrative |
(51)
|
(54)
|
(59)
|
(66)
|
(70)
|
(74)
|
(73)
|
(71)
|
(168)
|
(75)
|
(84)
|
(86)
|
(231)
|
(83)
|
(84)
|
(87)
|
(243)
|
(103)
|
(109)
|
(117)
|
(300)
|
(136)
|
(141)
|
(151)
|
(375)
|
(181)
|
(205)
|
(234)
|
(639)
|
(290)
|
(331)
|
(358)
|
(841)
|
(432)
|
(471)
|
(508)
|
(626)
|
(560)
|
(602)
|
(586)
|
(570)
|
(536)
|
(474)
|
(479)
|
(495)
|
(521)
|
(523)
|
(526)
|
(520)
|
|
| Depreciation & Amortization |
(58)
|
(71)
|
(81)
|
(85)
|
(102)
|
(122)
|
(143)
|
(162)
|
(171)
|
(193)
|
(210)
|
(232)
|
(248)
|
(253)
|
(262)
|
(255)
|
(246)
|
(247)
|
(245)
|
(246)
|
(256)
|
(279)
|
(315)
|
(393)
|
(479)
|
(562)
|
(667)
|
(720)
|
(766)
|
(784)
|
(775)
|
(801)
|
(816)
|
(846)
|
(863)
|
(870)
|
(890)
|
(932)
|
(939)
|
(912)
|
(877)
|
(938)
|
(1 011)
|
(1 082)
|
(1 146)
|
(1 123)
|
(1 127)
|
(1 148)
|
(1 168)
|
|
| Other Operating Expenses |
(83)
|
(85)
|
(86)
|
(97)
|
(111)
|
(125)
|
(126)
|
(121)
|
(0)
|
(123)
|
(134)
|
(147)
|
55
|
(160)
|
(161)
|
(159)
|
371
|
(170)
|
(176)
|
(181)
|
(12)
|
(185)
|
(192)
|
(202)
|
(21)
|
(252)
|
(287)
|
(350)
|
(47)
|
(473)
|
(491)
|
(510)
|
(58)
|
(592)
|
(638)
|
(646)
|
(566)
|
(569)
|
(564)
|
(564)
|
(585)
|
(592)
|
(577)
|
(626)
|
(659)
|
(689)
|
(727)
|
(704)
|
(704)
|
|
| Operating Income |
(75)
N/A
|
(45)
+40%
|
6
N/A
|
81
+1 213%
|
173
+113%
|
302
+75%
|
372
+23%
|
434
+17%
|
528
+22%
|
479
-9%
|
472
-2%
|
513
+9%
|
589
+15%
|
565
-4%
|
620
+10%
|
624
+1%
|
1 002
+61%
|
608
-39%
|
591
-3%
|
581
-2%
|
583
+0%
|
599
+3%
|
660
+10%
|
811
+23%
|
935
+15%
|
1 114
+19%
|
1 290
+16%
|
1 344
+4%
|
1 319
-2%
|
1 287
-2%
|
1 251
-3%
|
1 294
+3%
|
1 323
+2%
|
1 198
-9%
|
1 080
-10%
|
966
-11%
|
920
-5%
|
1 057
+15%
|
1 141
+8%
|
1 204
+6%
|
1 367
+14%
|
1 711
+25%
|
1 959
+14%
|
2 191
+12%
|
2 068
-6%
|
1 753
-15%
|
1 588
-9%
|
1 361
-14%
|
1 236
-9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
109
|
61
|
(12)
|
(35)
|
(140)
|
(185)
|
(259)
|
(310)
|
(295)
|
(370)
|
(380)
|
(434)
|
(459)
|
(439)
|
(496)
|
(476)
|
(498)
|
(501)
|
(335)
|
(284)
|
(372)
|
(187)
|
(351)
|
(479)
|
(679)
|
(484)
|
(784)
|
(916)
|
(1 503)
|
(1 782)
|
(1 470)
|
(1 241)
|
(424)
|
(458)
|
(543)
|
(333)
|
(940)
|
(1 015)
|
(1 379)
|
(1 719)
|
(1 359)
|
(1 859)
|
(1 886)
|
(2 013)
|
(1 873)
|
(1 554)
|
(989)
|
(970)
|
(806)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
17
|
17
|
20
|
20
|
(5)
|
12
|
7
|
6
|
(22)
|
55
|
56
|
432
|
(2)
|
376
|
378
|
(14)
|
(17)
|
(28)
|
(31)
|
(23)
|
(33)
|
(28)
|
(25)
|
(19)
|
(11)
|
(5)
|
(11)
|
(58)
|
(76)
|
(1 008)
|
(1 002)
|
(968)
|
(946)
|
(58)
|
686
|
698
|
1 212
|
1 175
|
431
|
1 873
|
1 345
|
2 071
|
2 071
|
633
|
645
|
|
| Total Other Income |
(17)
|
1
|
11
|
5
|
10
|
(11)
|
(12)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(8)
|
(9)
|
(15)
|
(16)
|
(41)
|
(43)
|
(42)
|
(43)
|
129
|
(53)
|
(72)
|
(75)
|
(39)
|
(33)
|
(16)
|
(21)
|
(43)
|
(48)
|
(50)
|
(55)
|
(64)
|
(84)
|
(122)
|
(105)
|
(129)
|
(66)
|
(42)
|
(63)
|
(212)
|
(60)
|
(36)
|
(15)
|
(76)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
18
N/A
|
17
-4%
|
5
-71%
|
51
+915%
|
60
+17%
|
123
+107%
|
121
-1%
|
135
+11%
|
220
+63%
|
112
-49%
|
89
-21%
|
75
-16%
|
99
+33%
|
171
+73%
|
165
-4%
|
564
+243%
|
461
-18%
|
440
-5%
|
593
+35%
|
241
-59%
|
323
+34%
|
332
+3%
|
206
-38%
|
233
+13%
|
184
-21%
|
569
+209%
|
465
-18%
|
388
-17%
|
(238)
N/A
|
(548)
-130%
|
(280)
+49%
|
(60)
+79%
|
759
N/A
|
(352)
N/A
|
(587)
-67%
|
(440)
+25%
|
(1 095)
-149%
|
(82)
+93%
|
406
N/A
|
120
-70%
|
1 008
+740%
|
967
-4%
|
468
-52%
|
2 036
+335%
|
1 464
-28%
|
2 271
+55%
|
2 671
+18%
|
1 025
-62%
|
1 075
+5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(26)
|
(11)
|
(2)
|
(10)
|
(11)
|
(37)
|
(41)
|
(53)
|
(84)
|
(47)
|
(39)
|
(22)
|
(28)
|
(47)
|
(44)
|
(48)
|
(23)
|
(21)
|
(73)
|
(92)
|
(97)
|
(106)
|
(61)
|
(57)
|
(29)
|
(127)
|
(125)
|
(139)
|
(130)
|
(77)
|
(154)
|
(181)
|
(303)
|
(295)
|
(238)
|
(219)
|
(132)
|
(181)
|
(199)
|
(154)
|
114
|
226
|
290
|
275
|
22
|
5
|
(48)
|
(44)
|
(20)
|
|
| Income from Continuing Operations |
(8)
|
6
|
3
|
41
|
49
|
86
|
81
|
82
|
136
|
66
|
50
|
53
|
70
|
125
|
120
|
516
|
438
|
419
|
519
|
149
|
226
|
226
|
145
|
176
|
155
|
442
|
340
|
249
|
(368)
|
(625)
|
(434)
|
(241)
|
456
|
(647)
|
(825)
|
(659)
|
(1 227)
|
(263)
|
207
|
(34)
|
1 122
|
1 193
|
758
|
2 311
|
1 486
|
2 276
|
2 623
|
981
|
1 055
|
|
| Income to Minority Interest |
(27)
|
(30)
|
(21)
|
(44)
|
(66)
|
(74)
|
(59)
|
(51)
|
(68)
|
(64)
|
(62)
|
(69)
|
(67)
|
(71)
|
(84)
|
(96)
|
(99)
|
(101)
|
(91)
|
(89)
|
(86)
|
(101)
|
(142)
|
(157)
|
(194)
|
(213)
|
(185)
|
(182)
|
(110)
|
(71)
|
(71)
|
(76)
|
(68)
|
(115)
|
(127)
|
(169)
|
(106)
|
(100)
|
(171)
|
(141)
|
(494)
|
(518)
|
(440)
|
(416)
|
(177)
|
(90)
|
(110)
|
(92)
|
(9)
|
|
| Net Income (Common) |
(35)
N/A
|
(24)
+31%
|
(18)
+26%
|
(4)
+79%
|
(18)
-382%
|
11
N/A
|
22
+92%
|
30
+40%
|
68
+123%
|
2
-97%
|
(12)
N/A
|
(16)
-37%
|
4
N/A
|
53
+1 423%
|
36
-32%
|
420
+1 065%
|
339
-19%
|
318
-6%
|
428
+35%
|
60
-86%
|
140
+135%
|
125
-11%
|
2
-98%
|
19
+874%
|
(39)
N/A
|
229
N/A
|
156
-32%
|
68
-56%
|
(478)
N/A
|
(695)
-45%
|
(504)
+27%
|
(316)
+37%
|
388
N/A
|
(763)
N/A
|
(953)
-25%
|
(829)
+13%
|
(1 334)
-61%
|
(364)
+73%
|
35
N/A
|
(175)
N/A
|
628
N/A
|
677
+8%
|
320
-53%
|
1 896
+493%
|
1 309
-31%
|
2 187
+67%
|
2 514
+15%
|
890
-65%
|
1 045
+17%
|
|
| EPS (Diluted) |
-0.54
N/A
|
-0.37
+31%
|
-0.27
+27%
|
-0.05
+81%
|
-0.19
-280%
|
0.14
N/A
|
0.23
+64%
|
0.32
+39%
|
0.72
+125%
|
0.02
-97%
|
-0.13
N/A
|
-0.17
-31%
|
0.04
N/A
|
0.57
+1 325%
|
0.34
-40%
|
4.06
+1 094%
|
3.35
-17%
|
3.08
-8%
|
4.08
+32%
|
0.52
-87%
|
1.28
+146%
|
1.1
-14%
|
0.02
-98%
|
0.14
+600%
|
-0.31
N/A
|
1.77
N/A
|
1.21
-32%
|
0.53
-56%
|
-3.52
N/A
|
-4.24
-20%
|
-3.17
+25%
|
-1.98
+38%
|
2.43
N/A
|
-4.82
N/A
|
-5.99
-24%
|
-5.21
+13%
|
-8.4
-61%
|
-2.3
+73%
|
0.21
N/A
|
-1.11
N/A
|
3.95
N/A
|
4.26
+8%
|
2.01
-53%
|
11.93
+494%
|
8.24
-31%
|
13.76
+67%
|
15.82
+15%
|
5.6
-65%
|
6.58
+18%
|
|
Switch to:
Switch to:
See Also
Discover More
