Elopak ASA (OSL:ELO)
Norway
· Delayed Price · Currency is NOK 50.90
-1.40 (-2.68%)
Mar 9, 2026, 4:25 PM CET
Elopak ASA Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 1,206 | 1,157 | 1,132 | 1,024 | 855.27 | Upgrade
|
| Revenue Growth (YoY) | 4.24% | 2.16% | 10.58% | 19.69% | -5.89% | Upgrade
|
| Cost of Revenue | 747.91 | 719.75 | 719.8 | 681.47 | 538.12 | Upgrade
|
| Gross Profit | 457.68 | 436.75 | 412.25 | 342.22 | 317.14 | Upgrade
|
| Selling, General & Admin | 211.28 | 203.24 | 189.62 | 176.72 | 166.8 | Upgrade
|
| Other Operating Expenses | 68.56 | 67.11 | 58.51 | 53.15 | 47.02 | Upgrade
|
| Operating Expenses | 347.99 | 334.73 | 308.28 | 291.4 | 266.7 | Upgrade
|
| Operating Income | 109.69 | 102.02 | 103.96 | 50.82 | 50.44 | Upgrade
|
| Interest Expense | -43.75 | -35.93 | -20.12 | -10.58 | -5.69 | Upgrade
|
| Interest & Investment Income | 23.1 | 17.55 | 4.19 | 9.88 | 2.8 | Upgrade
|
| Earnings From Equity Investments | 6.82 | 9.7 | 6.86 | 4.38 | 3.58 | Upgrade
|
| Currency Exchange Gain (Loss) | -11.57 | 6.81 | -0.5 | 2.98 | 0.38 | Upgrade
|
| Other Non Operating Income (Expenses) | 2.52 | -8.83 | -8.32 | -2.03 | -4.72 | Upgrade
|
| EBT Excluding Unusual Items | 86.81 | 91.32 | 86.07 | 55.46 | 46.78 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | -2.45 | - | Upgrade
|
| Asset Writedown | -1.25 | -2.57 | -1.19 | -6.6 | -1.22 | Upgrade
|
| Pretax Income | 85.56 | 88.75 | 84.88 | 46.41 | 45.56 | Upgrade
|
| Income Tax Expense | 24.07 | 27.2 | 15.51 | 12.19 | 15.29 | Upgrade
|
| Earnings From Continuing Operations | 61.49 | 61.55 | 69.37 | 34.22 | 30.27 | Upgrade
|
| Earnings From Discontinued Operations | - | 0.6 | -1.34 | -23.62 | 3.54 | Upgrade
|
| Net Income to Company | 61.49 | 62.15 | 68.03 | 10.6 | 33.81 | Upgrade
|
| Minority Interest in Earnings | 0.07 | -1.24 | -0.97 | 0.26 | - | Upgrade
|
| Net Income | 61.56 | 60.91 | 67.06 | 10.86 | 33.81 | Upgrade
|
| Net Income to Common | 61.56 | 60.91 | 67.06 | 10.86 | 33.81 | Upgrade
|
| Net Income Growth | 1.06% | -9.17% | 517.73% | -67.89% | -29.31% | Upgrade
|
| Shares Outstanding (Basic) | 269 | 269 | 269 | 269 | 261 | Upgrade
|
| Shares Outstanding (Diluted) | 269 | 269 | 269 | 269 | 261 | Upgrade
|
| Shares Change (YoY) | -0.03% | -0.06% | -0.02% | 3.23% | 4.05% | Upgrade
|
| EPS (Basic) | 0.23 | 0.23 | 0.25 | 0.04 | 0.13 | Upgrade
|
| EPS (Diluted) | 0.23 | 0.23 | 0.25 | 0.04 | 0.13 | Upgrade
|
| EPS Growth | 1.09% | -9.11% | 517.89% | -68.90% | -32.06% | Upgrade
|
| Free Cash Flow | 85.43 | 30.85 | 114.29 | -18.62 | 35.82 | Upgrade
|
| Free Cash Flow Per Share | 0.32 | 0.12 | 0.42 | -0.07 | 0.14 | Upgrade
|
| Dividend Per Share | 0.132 | 0.130 | 0.130 | 0.082 | 0.075 | Upgrade
|
| Dividend Growth | 1.54% | - | 59.16% | 9.12% | 95.95% | Upgrade
|
| Gross Margin | 37.96% | 37.77% | 36.42% | 33.43% | 37.08% | Upgrade
|
| Operating Margin | 9.10% | 8.82% | 9.18% | 4.96% | 5.90% | Upgrade
|
| Profit Margin | 5.11% | 5.27% | 5.92% | 1.06% | 3.95% | Upgrade
|
| Free Cash Flow Margin | 7.09% | 2.67% | 10.10% | -1.82% | 4.19% | Upgrade
|
| EBITDA | 177.83 | 137.29 | 137.82 | 117.02 | 103.32 | Upgrade
|
| EBITDA Margin | 14.75% | 11.87% | 12.17% | 11.43% | 12.08% | Upgrade
|
| D&A For EBITDA | 68.14 | 35.26 | 33.86 | 66.2 | 52.88 | Upgrade
|
| EBIT | 109.69 | 102.02 | 103.96 | 50.82 | 50.44 | Upgrade
|
| EBIT Margin | 9.10% | 8.82% | 9.18% | 4.96% | 5.90% | Upgrade
|
| Effective Tax Rate | 28.13% | 30.65% | 18.28% | 26.26% | 33.56% | Upgrade
|
| Revenue as Reported | 1,206 | 1,157 | 1,132 | 1,024 | 855.27 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.