Stockholm - Delayed Quote SEK
Nordic Waterproofing Holding AB (publ) (NWG.ST)
At close: October 25 at 5:29 PM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
12/31/2019
Total Revenue
4,214,600.00
4,463,400.00
4,343,400.00
3,663,500.00
3,302,800.00
--
Cost of Revenue
3,102,900.00
3,349,400.00
3,159,100.00
2,622,400.00
2,373,600.00
--
Gross Profit
1,111,800.00
1,114,100.00
1,184,300.00
1,041,100.00
929,200.00
--
Operating Expense
848,700.00
853,200.00
795,900.00
681,500.00
622,100.00
--
Operating Income
263,100.00
260,900.00
388,400.00
359,600.00
307,100.00
--
Net Non Operating Interest Income Expense
-68,500.00
-57,500.00
-28,300.00
-16,400.00
-25,300.00
--
Pretax Income
249,100.00
256,500.00
412,600.00
334,600.00
320,800.00
--
Tax Provision
50,700.00
50,000.00
82,400.00
78,300.00
67,500.00
--
Net Income Common Stockholders
201,400.00
212,000.00
331,300.00
258,600.00
255,600.00
--
Diluted NI Available to Com Stockholders
201,400.00
212,000.00
331,300.00
258,600.00
255,600.00
--
Basic EPS
8.40
8.85
13.84
10.71
10.70
--
Diluted EPS
8.36
8.80
13.76
10.64
10.61
--
Basic Average Shares
24,017.46
23,991.99
23,957.56
23,939.09
23,894.20
--
Diluted Average Shares
24,083.94
24,083.94
24,083.94
24,083.94
24,083.94
--
Total Operating Income as Reported
296,700.00
293,100.00
430,400.00
381,700.00
337,100.00
--
Total Expenses
3,951,600.00
4,202,600.00
3,955,000.00
3,303,900.00
2,995,700.00
--
Net Income from Continuing & Discontinued Operation
201,400.00
212,000.00
331,300.00
258,600.00
255,600.00
--
Normalized Income
183,160.90
193,565.50
325,620.00
282,269.40
253,626.03
--
Interest Income
800.00
1,600.00
800.00
500.00
2,600.00
--
Interest Expense
21,600.00
58,700.00
25,400.00
15,700.00
20,700.00
--
Net Interest Income
-68,500.00
-57,500.00
-28,300.00
-16,400.00
-25,300.00
--
EBIT
317,400.00
315,200.00
438,000.00
350,300.00
341,500.00
--
EBITDA
317,400.00
484,900.00
595,900.00
490,100.00
460,900.00
--
Reconciled Cost of Revenue
3,102,900.00
3,349,400.00
3,159,100.00
2,622,400.00
2,373,600.00
--
Reconciled Depreciation
112,700.00
169,700.00
157,900.00
139,800.00
119,400.00
--
Net Income from Continuing Operation Net Minority Interest
201,400.00
212,000.00
331,300.00
258,600.00
255,600.00
--
Total Unusual Items Excluding Goodwill
22,900.00
22,900.00
7,100.00
-30,900.00
2,500.00
--
Total Unusual Items
22,900.00
22,900.00
7,100.00
-30,900.00
2,500.00
--
Normalized EBITDA
294,500.00
462,000.00
588,800.00
521,000.00
458,400.00
--
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
--
Tax Effect of Unusual Items
4,660.90
4,465.50
1,420.00
-7,230.60
526.03
--
12/31/2019 - 6/10/2016
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade