(NHYDY)

AI Score

Unlock

5.14

0.00 (0.00%)

At close: Apr 14, 2025, 3:59 PM

Income Statement

Financials in NOK. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	203.01B	193.48B	188.1B	191.35B	192.39B	190.94B	198.68B	209.85B	207.93B	210.29B	194.55B	164.32B	149.65B	139.11B	135.57B	131.94B	138.12B	137.71B	142.06B	150.31B	149.77B	152.66B	154.91B	156.99B	159.38B	159.79B	142.83B	126.17B	109.22B	91.67B	89.04B	84.84B	81.95B	81.08B	82.5B	84.54B
Cost of Revenue	142.83B	155.11B	153.39B	145.17B	139.43B	123.3B	126.93B	131.68B	129.37B	133.76B	123.09B	106.99B	96.69B	85.12B	81.58B	80.14B	84.59B	93.69B	97.77B	104.14B	106.05B	108.47B	109.66B	110.02B	109.89B	103.23B	91.93B	80.78B	69.85B	64.62B	62.7B	59.85B	57.63B	56.97B	58.21B	59.41B
Gross Profit	60.18B	38.37B	34.71B	46.18B	52.96B	67.65B	71.76B	78.17B	78.56B	76.53B	71.46B	57.33B	52.97B	53.99B	53.99B	51.81B	53.53B	44.02B	44.29B	46.16B	43.72B	44.2B	45.25B	46.97B	49.48B	56.57B	50.9B	45.39B	39.37B	27.05B	26.34B	24.99B	24.33B	24.11B	24.29B	25.14B
Operating Income	21.55B	6.12B	6.68B	10.87B	10.34B	12.04B	19.96B	26.91B	33.05B	42.58B	35.99B	25.2B	19.59B	10.45B	8.96B	6.31B	5.64B	3.97B	2.41B	2.2B	-69M	-433M	2.54B	4.87B	7.77B	11.99B	13.05B	12.07B	11.75B	9.63B	8.53B	9.44B	9.61B	8.43B	5.06B	5.11B
Interest Income	1.54B	1.41B	1.37B	1.38B	1.26B	1.25B	1.05B	853M	652M	485M	347M	275M	194M	148M	143M	150M	156M	259M	272M	313M	342M	290M	280M	279M	276M	264M	302M	290M	323M	372M	379M	389M	468M	441M	404M	376M
Pretax Income	8.7B	2.21B	642M	5.58B	6.5B	10.74B	18.85B	25.97B	32.37B	41.42B	34.87B	24.16B	18.4B	13.89B	12.31B	7.79B	2.61B	-3.78B	-5.23B	-4.11B	-1.56B	-1.93B	1.11B	3.66B	6.46B	10.74B	11.91B	11.36B	11.08B	9.16B	8.05B	8.99B	9.14B	7.97B	4.56B	4.59B
Net Income	5.79B	1.34B	191M	3.26B	3.58B	6.28B	13.48B	19.55B	24.02B	30.99B	25.15B	16.46B	12.16B	10.16B	8.93B	5.1B	1.84B	-3.76B	-4.79B	-3.63B	-1.81B	-2.03B	-18M	2.17B	4.26B	8.45B	9.73B	9.11B	8.78B	6.34B	5.39B	5.86B	6.39B	5.81B	3.4B	3.37B
Selling & General & Admin	12.43B	19.45B	25.93B	25.78B	25.35B	24.83B	23.62B	23.05B	21.71B	20.6B	19.64B	18.22B	17.91B	17.32B	17.47B	18.2B	19.14B	20.31B	22.63B	24.14B	25.05B	25.04B	23.95B	23.57B	23.32B	23.29B	20.06B	16.91B	13.75B	10.46B	10.33B	10.11B	9.9B	10.01B	9.9B	9.71B
Research & Development	n/a	992M	992M	992M	992M	n/a	n/a	n/a	n/a	702M	702M	702M	702M	832M	832M	832M	832M	812M	812M	812M	812M	780M	780M	780M	780M	552M	552M	552M	552M	370M	370M	370M	370M	330M	330M	330M
Other Expenses	31.68B	8.7B	-12.97B	-8.08B	-2.68B	18.21B	29.8B	18.59B	8.1B	-8.97B	-18.16B	-17.23B	-16.99B	-17.05B	-16.76B	-16.34B	-16.62B	-15.93B	-16.85B	-17.95B	-18.15B	-18.86B	-19.27B	-19.26B	-18.96B	-18.42B	-15.86B	-13.74B	-11.97B	-8.82B	-9.08B	-8.77B	-8.82B	-9.53B	-9.42B	-9.67B
Operating Expenses	38.63B	32.26B	22.95B	25.12B	26.28B	30.57B	29.8B	29.17B	28.27B	21.17B	20.63B	19.86B	19.35B	28.74B	29.42B	30.12B	31.47B	23.48B	24.59B	24.88B	24.54B	24.49B	23.41B	23.05B	22.8B	28.49B	25.25B	22.1B	18.94B	10.09B	9.95B	9.72B	9.49B	9.41B	9.3B	9.13B
Interest Expense	3.35B	2.89B	2.72B	2.4B	2.13B	1.94B	1.7B	1.51B	1.26B	1.17B	1.16B	1.09B	1.11B	1.13B	1.17B	1.21B	5.83B	5.83B	5.8B	6.29B	1.49B	1.5B	1.43B	1.21B	1.31B	1.25B	1.14B	710M	671M	468M	483M	456M	471M	464M	495M	514M
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	181.46B	187.37B	176.34B	170.29B	165.72B	153.87B	156.72B	160.84B	157.65B	154.93B	143.72B	126.85B	116.04B	113.86B	111B	110.26B	116.06B	117.17B	122.37B	129.03B	130.59B	132.96B	133.07B	133.07B	132.69B	131.72B	117.18B	102.88B	88.79B	74.71B	72.66B	69.57B	67.11B	66.38B	67.51B	68.54B
Income Tax Expense	3.82B	1.93B	2.4B	3.59B	3.74B	5.01B	5.82B	6.86B	7.98B	8.67B	7.67B	5.7B	4.47B	3.11B	2.87B	2.22B	950M	597M	325M	166M	814M	525M	1.25B	1.54B	2.14B	2.07B	1.98B	1.93B	1.89B	2.57B	2.52B	2.94B	2.55B	1.85B	908M	950M
Shares Outstanding (Basic)	2B	2B	2B	2.01B	2.02B	2.03B	2.04B	2.04B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.04B	2.04B	2.04B	2.04B	2.04B	2.04B	2.04B	2.04B	2.04B
Shares Outstanding (Diluted)	2B	2B	2B	2.01B	2.02B	2.03B	2.04B	2.04B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.05B	2.04B	2.04B	2.04B	2.04B	2.04B	2.04B	2.04B	2.04B	2.04B
EPS (Basic)	2.90	0.68	0.10	1.59	1.74	3.08	6.60	9.54	11.72	15.11	12.26	8.02	5.92	4.95	4.35	2.48	0.90	-1.83	-2.33	-1.76	-0.88	-0.99	-0.01	1.06	2.08	4.13	4.76	4.46	4.30	3.11	2.64	2.86	3.12	2.83	1.65	1.64
EPS (Diluted)	2.90	0.68	0.10	1.59	1.74	3.08	6.60	9.54	11.72	15.11	12.26	8.02	5.92	4.95	4.35	2.48	0.90	-1.83	-2.33	-1.76	-0.88	-0.99	-0.01	1.06	2.08	4.13	4.76	4.46	4.30	3.11	2.64	2.86	3.12	2.83	1.65	1.64
EBITDA	36.38B	31.02B	34.56B	38.54B	38.95B	41.29B	47.68B	54.25B	54.45B	66.28B	60.24B	46.04B	41.86B	35.96B	29.49B	25.95B	22.3B	14.95B	13.85B	11.29B	8.92B	7.23B	9.79B	11.99B	14.77B	19.24B	18.96B	18.21B	16.58B	14.29B	14.13B	12.68B	11.94B	11.23B	7.62B	8.66B
EBIT	26.27B	19.57B	17.83B	15.68B	16.38B	20.17B	32.17B	39.11B	37.75B	50.03B	44.04B	36.21B	34.01B	26.22B	20.05B	12.51B	4.1B	-2.28B	-3.83B	-2.62B	-560M	-924M	2.05B	4.87B	8.15B	12.37B	13.43B	13.43B	12.73B	10.82B	9.72B	9.65B	9.81B	8.62B	5.25B	5.29B
Depreciation & Amortization	10.12B	9.98B	9.84B	9.68B	9.39B	9.13B	8.94B	8.76B	8.59B	8.44B	8.39B	8.11B	7.84B	9.74B	9.44B	11.2B	11.36B	10.39B	10.84B	9.29B	9.48B	8.16B	7.77B	7.56B	7.37B	7.62B	7.22B	6.72B	6.16B	5.79B	5.76B	5.61B	5.47B	5.28B	5.04B	5.01B