Advertisement
U.S. markets closed

Komplett ASA (KOMPL.OL)

Oslo - Oslo Delayed Price. Currency in NOK
8.54+0.16 (+1.91%)
At close: 04:25PM 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
14,833,000
15,541,000
14,299,000
10,903,000
9,765,000
Cost of Revenue
13,079,000
13,650,000
12,824,000
9,581,000
8,547,000
Gross Profit
1,754,000
1,891,000
1,475,000
1,322,000
1,218,000
Operating Expense
1,811,000
1,794,000
1,469,000
953,000
941,000
Operating Income
-57,000
97,000
6,000
369,000
277,000
Net Non Operating Interest Income Expense
-171,100
-165,100
-108,900
-25,420
-20,850
Pretax Income
-1,211,000
-1,050,000
-98,000
347,000
253,000
Tax Provision
-50,000
-11,000
-56,000
48,000
32,000
Net Income Common Stockholders
-1,160,000
-1,038,000
-32,000
-1,696,000
113,000
Diluted NI Available to Com Stockholders
-1,160,000
-1,038,000
-32,000
-1,696,000
113,000
Basic EPS
-1.12
-5.92
-0.31
-23.34
1.56
Diluted EPS
-1.12
-5.92
-0.31
-23.34
1.56
Basic Average Shares
80,632
175,337
104,715
72,656
72,656
Diluted Average Shares
80,632
175,337
104,715
72,656
72,656
Total Operating Income as Reported
-1,040,000
-885,000
6,000
369,000
276,000
Total Expenses
14,890,000
15,444,000
14,293,000
10,534,000
9,488,000
Net Income from Continuing & Discontinued Operation
-1,160,000
-1,038,000
-32,000
300,000
221,000
Normalized Income
-217,586
-65,813
-42,000
300,000
221,000
Interest Income
-
8,600
2,000
2,930
4,930
Interest Expense
-
135,300
100,600
28,160
26,400
Net Interest Income
-171,100
-165,100
-108,900
-25,420
-20,850
EBIT
-1,068,700
-914,700
2,600
375,160
279,400
EBITDA
-693,700
-579,700
258,600
504,160
416,400
Reconciled Cost of Revenue
13,079,000
13,650,000
12,824,000
9,581,000
8,547,000
Reconciled Depreciation
375,000
335,000
256,000
129,000
137,000
Net Income from Continuing Operation Net Minority Interest
-1,160,000
-1,038,000
-42,000
300,000
221,000
Total Unusual Items Excluding Goodwill
-983,000
-983,000
0
-
0
Total Unusual Items
-983,000
-983,000
0
-
0
Normalized EBITDA
289,300
403,300
258,600
504,160
416,400
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-40,586
-10,813
0
0
0