Nordisk Bergteknik AB (publ) (STO:NORB.B)
Sweden
· Delayed Price · Currency is SEK 10.55
-0.15 (-1.40%)
May 12, 2025, 11:16 AM CET
Nordisk Bergteknik AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 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 | 2018 - 2019 |
| Operating Revenue | 3,381 | 3,305 | 3,526 | 3,402 | 1,918 | 1,008 | Upgrade
|
| Other Revenue | 1.1 | - | - | -0.1 | 1 | 7 | Upgrade
|
| Revenue | 3,382 | 3,305 | 3,526 | 3,402 | 1,919 | 1,015 | Upgrade
|
| Revenue Growth (YoY) | 0.21% | -6.27% | 3.67% | 77.30% | 89.12% | 42.81% | Upgrade
|
| Cost of Revenue | 2,400 | 2,324 | 2,433 | 2,325 | 1,324 | 679.6 | Upgrade
|
| Gross Profit | 982.9 | 981.5 | 1,093 | 1,077 | 594.9 | 334.9 | Upgrade
|
| Selling, General & Admin | 599.3 | 592.1 | 663 | 606.5 | 359 | 206.1 | Upgrade
|
| Other Operating Expenses | -13.1 | -13 | -8.6 | -9.3 | -3.5 | -2.2 | Upgrade
|
| Operating Expenses | 913.8 | 908 | 965.9 | 845.6 | 501.9 | 293.9 | Upgrade
|
| Operating Income | 69.1 | 73.5 | 127.5 | 230.9 | 93 | 41 | Upgrade
|
| Interest Expense | -85.4 | -98.4 | -91.5 | -46 | -35.7 | -38.8 | Upgrade
|
| Interest & Investment Income | 2.8 | 2.8 | 3.7 | 1.1 | 0.2 | 0.3 | Upgrade
|
| Currency Exchange Gain (Loss) | 1.2 | 1.2 | -3.3 | 6.2 | 0.6 | -1.1 | Upgrade
|
| Other Non Operating Income (Expenses) | -3.5 | -5.7 | -2.9 | -4.1 | 7.9 | 0.1 | Upgrade
|
| EBT Excluding Unusual Items | -15.8 | -26.6 | 33.5 | 188.1 | 66 | 1.5 | Upgrade
|
| Merger & Restructuring Charges | -8.5 | -8.5 | -14.3 | -6.6 | -2.8 | -1 | Upgrade
|
| Gain (Loss) on Sale of Investments | -5.3 | -5.3 | 2.3 | -4.6 | 2.4 | -0.2 | Upgrade
|
| Gain (Loss) on Sale of Assets | 33.4 | 33.4 | 18.2 | 5.3 | 16.2 | 3.5 | Upgrade
|
| Other Unusual Items | 17.7 | 17.7 | 9.1 | - | -17.4 | - | Upgrade
|
| Pretax Income | 26.3 | 15.5 | 54.6 | 184.6 | 67.5 | 4.8 | Upgrade
|
| Income Tax Expense | 5.4 | 5.9 | 15.9 | 35.5 | 22.7 | 2.9 | Upgrade
|
| Earnings From Continuing Operations | 20.9 | 9.6 | 38.7 | 149.1 | 44.8 | 1.9 | Upgrade
|
| Minority Interest in Earnings | - | - | 1.7 | -4.7 | -0.1 | 0.6 | Upgrade
|
| Net Income | 20.9 | 9.6 | 40.4 | 144.4 | 44.7 | 2.5 | Upgrade
|
| Net Income to Common | 20.9 | 9.6 | 40.4 | 144.4 | 44.7 | 2.5 | Upgrade
|
| Net Income Growth | 115.46% | -76.24% | -72.02% | 223.04% | 1688.00% | - | Upgrade
|
| Shares Outstanding (Basic) | 57 | 57 | 57 | 54 | 35 | 20 | Upgrade
|
| Shares Outstanding (Diluted) | 57 | 57 | 57 | 54 | 35 | 20 | Upgrade
|
| Shares Change (YoY) | -0.01% | 0.74% | 5.07% | 54.74% | 73.56% | -68.05% | Upgrade
|
| EPS (Basic) | 0.37 | 0.17 | 0.71 | 2.67 | 1.28 | 0.12 | Upgrade
|
| EPS (Diluted) | 0.37 | 0.17 | 0.71 | 2.67 | 1.28 | 0.12 | Upgrade
|
| EPS Growth | 123.50% | -76.38% | -73.41% | 108.69% | 966.19% | - | Upgrade
|
| Free Cash Flow | 39.1 | 97.8 | 51.6 | 1.6 | -27.3 | -46.8 | Upgrade
|
| Free Cash Flow Per Share | 0.68 | 1.71 | 0.91 | 0.03 | -0.78 | -2.32 | Upgrade
|
| Dividend Per Share | - | - | - | 1.000 | - | - | Upgrade
|
| Gross Margin | 29.06% | 29.70% | 31.01% | 31.65% | 31.01% | 33.01% | Upgrade
|
| Operating Margin | 2.04% | 2.22% | 3.62% | 6.79% | 4.85% | 4.04% | Upgrade
|
| Profit Margin | 0.62% | 0.29% | 1.15% | 4.25% | 2.33% | 0.25% | Upgrade
|
| Free Cash Flow Margin | 1.16% | 2.96% | 1.46% | 0.05% | -1.42% | -4.61% | Upgrade
|
| EBITDA | 260 | 265.7 | 307.3 | 380.2 | 178.8 | 103.9 | Upgrade
|
| EBITDA Margin | 7.69% | 8.04% | 8.71% | 11.18% | 9.32% | 10.24% | Upgrade
|
| D&A For EBITDA | 190.9 | 192.2 | 179.8 | 149.3 | 85.8 | 62.9 | Upgrade
|
| EBIT | 69.1 | 73.5 | 127.5 | 230.9 | 93 | 41 | Upgrade
|
| EBIT Margin | 2.04% | 2.22% | 3.62% | 6.79% | 4.85% | 4.04% | Upgrade
|
| Effective Tax Rate | 20.53% | 38.06% | 29.12% | 19.23% | 33.63% | 60.42% | Upgrade
|
| Revenue as Reported | 3,443 | 3,366 | 3,568 | 3,439 | 1,952 | 1,028 | Upgrade
|
Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.