Vår Energi AS (OSL:VAR)
Norway
· Delayed Price · Currency is NOK 29.60
+0.06 (0.20%)
May 13, 2025, 4:29 PM CET
Vår Energi AS Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 7,257 | 7,372 | 6,816 | 9,781 | 6,043 | 2,869 | Upgrade
|
| Other Revenue | - | - | -0 | - | - | - | Upgrade
|
| Revenue | 7,257 | 7,372 | 6,816 | 9,781 | 6,043 | 2,869 | Upgrade
|
| Revenue Growth (YoY) | 8.71% | 8.16% | -30.31% | 61.84% | 110.67% | 1.29% | Upgrade
|
| Cost of Revenue | 1,188 | 1,269 | 1,009 | 1,020 | 1,039 | 960.44 | Upgrade
|
| Gross Profit | 6,068 | 6,103 | 5,807 | 8,760 | 5,004 | 1,908 | Upgrade
|
| Other Operating Expenses | 351.59 | 377.07 | 357.28 | 308.16 | 279.75 | 212 | Upgrade
|
| Operating Expenses | 2,464 | 2,498 | 2,192 | 2,250 | 2,041 | 1,976 | Upgrade
|
| Operating Income | 3,605 | 3,606 | 3,614 | 6,510 | 2,963 | -67.73 | Upgrade
|
| Interest Expense | -1.35 | -0.36 | -20.76 | -25.9 | -175.74 | -166.1 | Upgrade
|
| Interest & Investment Income | 19 | 25.03 | 11.32 | 9.5 | - | 32.26 | Upgrade
|
| Currency Exchange Gain (Loss) | 153.44 | -370.44 | -46.7 | -397.04 | -142.37 | 286.96 | Upgrade
|
| Other Non Operating Income (Expenses) | -18.44 | -15.89 | -4.71 | -5.25 | 0.99 | -29.79 | Upgrade
|
| EBT Excluding Unusual Items | 3,757 | 3,244 | 3,554 | 6,092 | 2,645 | 55.6 | Upgrade
|
| Merger & Restructuring Charges | -17.13 | -17.13 | -11.64 | - | - | - | Upgrade
|
| Impairment of Goodwill | -150.55 | -126.64 | - | -235.91 | -203.06 | -2,009 | Upgrade
|
| Gain (Loss) on Sale of Assets | 41.54 | 43.26 | 15.33 | 0.3 | 2.23 | 1.04 | Upgrade
|
| Asset Writedown | 135.15 | 135.15 | -200.3 | -0 | 202.08 | -168.65 | Upgrade
|
| Legal Settlements | - | - | - | - | - | -18.57 | Upgrade
|
| Other Unusual Items | -24.5 | 34.48 | - | - | - | -63.97 | Upgrade
|
| Pretax Income | 3,742 | 3,313 | 3,357 | 5,856 | 2,647 | -2,204 | Upgrade
|
| Income Tax Expense | 3,062 | 2,986 | 2,747 | 4,919 | 1,992 | -577.38 | Upgrade
|
| Net Income to Company | - | 327.11 | 610.23 | 936.4 | 654.36 | -1,627 | Upgrade
|
| Net Income | 679.88 | 327.11 | 610.23 | 936.4 | 654.36 | -1,627 | Upgrade
|
| Preferred Dividends & Other Adjustments | 61.15 | 61.81 | 8.22 | - | - | - | Upgrade
|
| Net Income to Common | 618.73 | 265.3 | 602.01 | 936.4 | 654.36 | -1,627 | Upgrade
|
| Net Income Growth | 31.92% | -46.40% | -34.83% | 43.10% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 2,496 | 2,496 | 2,496 | 2,496 | 2,496 | 2,494 | Upgrade
|
| Shares Outstanding (Diluted) | 2,496 | 2,496 | 2,496 | 2,496 | 2,496 | 2,494 | Upgrade
|
| Shares Change (YoY) | 0.00% | - | -0.02% | - | 0.11% | -0.11% | Upgrade
|
| EPS (Basic) | 0.25 | 0.11 | 0.24 | 0.38 | 0.26 | -0.65 | Upgrade
|
| EPS (Diluted) | 0.25 | 0.11 | 0.24 | 0.38 | 0.26 | -0.65 | Upgrade
|
| EPS Growth | 27.19% | -55.93% | -35.70% | 44.27% | - | - | Upgrade
|
| Free Cash Flow | 945.44 | 533.48 | 779.24 | 3,089 | 1,995 | -68 | Upgrade
|
| Free Cash Flow Per Share | 0.38 | 0.21 | 0.31 | 1.24 | 0.80 | -0.03 | Upgrade
|
| Dividend Per Share | 0.428 | 0.420 | 0.452 | 0.430 | - | - | Upgrade
|
| Dividend Growth | -5.22% | -7.04% | 5.01% | - | - | - | Upgrade
|
| Gross Margin | 83.63% | 82.79% | 85.19% | 89.57% | 82.80% | 66.52% | Upgrade
|
| Operating Margin | 49.67% | 48.91% | 53.03% | 66.56% | 49.02% | -2.36% | Upgrade
|
| Profit Margin | 8.53% | 3.60% | 8.83% | 9.57% | 10.83% | -56.70% | Upgrade
|
| Free Cash Flow Margin | 13.03% | 7.24% | 11.43% | 31.58% | 33.02% | -2.37% | Upgrade
|
| EBITDA | 5,725 | 5,747 | 5,482 | 8,053 | 4,734 | 1,702 | Upgrade
|
| EBITDA Margin | 78.90% | 77.96% | 80.42% | 82.34% | 78.34% | 59.32% | Upgrade
|
| D&A For EBITDA | 2,121 | 2,142 | 1,867 | 1,543 | 1,772 | 1,769 | Upgrade
|
| EBIT | 3,605 | 3,606 | 3,614 | 6,510 | 2,963 | -67.73 | Upgrade
|
| EBIT Margin | 49.67% | 48.91% | 53.03% | 66.56% | 49.02% | -2.36% | Upgrade
|
| Effective Tax Rate | 81.83% | 90.13% | 81.82% | 84.01% | 75.28% | - | Upgrade
|
| Revenue as Reported | 7,366 | 7,450 | 6,850 | 9,828 | 6,073 | 2,894 | Upgrade
|
Updated Feb 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.