D7G.F/Financial Reporting

Income Statements

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In Million NOK. Margins, Growth Rates In %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
- - 1.00 3.00 - - - - 12.00 88.00 98.00 286.00 453.00 519.00 578.00 753.00 914.00 1,681.00
EPS
-45.01 -11.97 -7.89 -9.29 -5.29 -0.02 -0.04 -0.08 -0.06 -0.18 -0.22 0.92 -1.14 -0.84 -0.52
Profit
- - - - - - - - - - 8.00 46.00 37.00 122.00 154.00 176.00 184.00 201.00 319.00 824.00
Pre Tax
-39.00 -41.00 -34.00 -40.00 -36.00 -11.00 -27.00 -62.00 -124.00 -197.00 -277.00 1,245.00 -1,683.00 -1,186.00 -872.00
ETR
-1.65 -2.12 -7.23 -2.94 -1.65 44.03 21.77 10.87 57.86 4.39 2.72 -1.31 1.01 1.33 1.99
Net
-39.00 -41.00 -34.00 -40.00 -36.00 -6.00 -21.00 -55.00 -52.00 -188.00 -269.00 1,261.00 -1,666.00 -1,171.00 -855.00
EBITDA
-37.00 -40.00 -33.00 -39.00 -34.00 -7.00 -11.00 -51.00 -88.00 -132.00 -209.00 -153.00 -456.00 -646.00 -291.00
Operating Income
-39.00 -42.00 -37.00 -41.00 -37.00 -13.00 -18.00 -55.00 -117.00 -196.00 -255.00 -322.00 -582.00 -953.00 -699.00
Interest Income
- - 1.00 2.00 1.00 - - - - 2.00 2.00 2.00 3.00 9.00 14.00 19.00 72.00 167.00
Loss
-39.00 -43.00 -40.00 -41.00 -36.00 -25.00 -106.00 -153.00 -403.00 -649.00 -774.00 -901.00 -1,335.00 -1,868.00 -2,458.00
Cost of Revenue
- - -1.00 -2.00 - - - - -3.00 -42.00 -60.00 -163.00 -298.00 -342.00 -393.00 -551.00 -595.00 -856.00
Operating Expenses
-39.00 -41.00 -37.00 -40.00 -35.00 -21.00 -64.00 -92.00 -239.00 -350.00 -432.00 -507.00 -783.00 -1,273.00 -1,601.00
Depreciation and Amortization
- - - - - - - - - - -3.00 -15.00 -9.00 -35.00 -64.00 -75.00 -162.00 -107.00 -171.00 -223.00
Interest Expenses
- - - - - - - - - - - - - - - - - - - - -4.00 -4.00 -4.00 -11.00 -17.00
Other Expenses
- - - - -2.00 - - - - -1.00 -9.00 -7.00 -7.00 -1.00 -21.00 -1,568.00 -1,101.00 -233.00 -173.00
WA Shares Outstanding
- - 3.00 4.00 4.00 6.00 265.00 525.00 685.00 837.00 1,054.00 1,204.00 1,366.00 1,460.00 1,388.00 1,651.00