Advertisement
U.S. Markets closed

Elopak ASA (9J7.F)

Frankfurt - Frankfurt Delayed Price. Currency in EUR
3.6600-0.5400 (-12.86%)
At close: 08:00PM CET
Advertisement
Show:
Balance Sheet
Cash Flow
Annual

Income Statement

All numbers in thousands
Breakdown
ttm
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,056,859
1,132,042
1,023,696
855,265
908,773
Cost of Revenue
718,321
719,796
681,474
538,124
576,637
Gross Profit
338,538
412,246
342,222
317,141
332,136
Operating Expense
302,939
307,712
292,929
266,317
260,893
Operating Income
35,599
104,534
49,293
50,824
71,243
Net Non Operating Interest Income Expense
343
-24,257
-2,727
-7,615
-13,664
Pretax Income
38,620
84,880
46,407
45,559
60,209
Tax Provision
13,034
15,513
12,188
15,288
12,381
Net Income Common Stockholders
-524
67,061
10,856
33,809
47,828
Diluted NI Available to Com Stockholders
-524
67,061
10,856
33,809
47,828
Basic EPS
0.24
0.25
0.04
0.13
0.19
Diluted EPS
0.24
0.25
0.04
0.13
0.15
Basic Average Shares
271,391
269,151
269,216
260,069
250,635
Diluted Average Shares
271,391
269,151
269,216
260,069
324,970
Total Operating Income as Reported
35,163
102,778
41,774
49,224
70,656
Total Expenses
1,021,260
1,027,508
974,403
804,441
837,530
Net Income from Continuing & Discontinued Operation
-524
67,061
10,856
33,809
47,828
Normalized Income
26,413
69,835
40,020
31,334
48,291
Interest Income
10,981
4,186
9,878
1,450
1,913
Interest Expense
7,541
25,625
10,580
5,932
11,319
Net Interest Income
343
-24,257
-2,727
-7,615
-13,664
EBIT
46,161
110,505
56,987
51,491
71,528
EBITDA
116,919
171,837
133,105
107,941
123,737
Reconciled Cost of Revenue
718,321
719,796
681,474
538,124
576,637
Reconciled Depreciation
70,758
61,332
76,118
56,450
52,209
Net Income from Continuing Operation Net Minority Interest
26,125
68,400
34,478
30,271
47,828
Total Unusual Items Excluding Goodwill
-435
-1,757
-7,519
-1,601
-586
Total Unusual Items
-435
-1,757
-7,519
-1,601
-586
Normalized EBITDA
117,354
173,594
140,624
109,542
124,323
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-146.8097
-321.531
-1,977
-537.936
-123.06