Prosafe financials at a glance
| Year | Year | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rev. | Revenue |
|
kr257.60M | kr295.30M | kr365.60M | kr376.70M | kr484.70M | kr397.90M | kr442.40M | kr449.60M | kr505.60M | kr478.30M | kr490.00M | kr430.80M | kr410.40M | kr281.90M | kr328.70M | kr225.20M | kr57.10M | kr140.10M | kr199.40M | kr97.70M | kr0.00M |
| GM % | Gross Margin % |
|
81.87% | 82.12% | 64.52% | 80.78% | 93.71% | 95.53% | 94.89% | 93.97% | 94.26% | 93.00% | 94.18% | 94.36% | 96.88% | 94.54% | 95.47% | 93.61% | 82.31% | 83.80% | 89.57% | -10.75% | 0.00% |
| OM | Operating Margin |
|
32.80% | 35.08% | 41.03% | 43.27% | 46.59% | 54.94% | 49.98% | 42.77% | 43.06% | 51.24% | 50.67% | 40.95% | 33.36% | -1.88% | 15.67% | 1.51% | -93.87% | -6.50% | 16.25% | -42.58% | 0.00% |
| EPS | Earnings Per Share |
|
kr-20600.00 | kr64.00k | kr63.00k | kr72.00k | kr76.00k | kr89.00k | kr71.00k | kr80.00k | kr85.00k | kr76.00k | kr42.40k | kr4.26k | kr-1016.10 | kr-1376.80 | kr-609.60 | kr-1589.10 | kr-28.14 | kr0.17 | kr-6.25 | kr0.00 | |
| Div. | Dividends |
|
kr15.27k | kr16.44k | kr125.00k | kr62.95k | kr0.00 | kr22.78k | kr28.50k | kr61.30k | kr54.90k | kr61.00k | kr53.30k | kr14.40k | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 |
| PR % | Payout Ratio % |
|
39.56% | -79.81% | 195.31% | 99.93% | 0.00% | 29.97% | 32.02% | 86.34% | 68.63% | 71.76% | 70.13% | 33.96% | 0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | 0.00% | -0.00% | 0 |
| Sha. | Shares |
|
1.7m | 1.7m | 2.3m | 2.3m | 2.23m | 2.23m | 2.23m | 2.23m | 2.23m | 2.36m | 2.36m | 2.6m | 71.4m | 80.73m | 81.78m | 81.86m | 82.46m | 8.8m | 8.8m | 0m | 17.87m |
| OCF | Operating Cash Flow |
|
kr113.20M | kr263.30M | kr232.80M | kr209.60M | kr231.00M | kr260.80M | kr290.70M | kr189.20M | kr283.10M | kr267.90M | kr248.30M | kr171.50M | kr185.90M | kr156.10M | kr147.10M | kr86.60M | kr-33.10M | kr23.40M | kr49.20M | kr-11.50M | kr0.00M |
| FCF | Free Cash Flow |
|
kr97.30M | kr214.70M | kr-790.40M | kr-247.00M | kr-143.40M | kr118.90M | kr322.20M | kr70.10M | kr95.00M | kr42.10M | kr37.90M | kr-529.20M | kr-298.00M | kr146.00M | kr138.40M | kr1.80M | kr-36.00M | kr6.10M | kr39.00M | kr-57.10M | kr0.00M |
| FCFS | Free Cash Flow Per Share |
|
kr57.20 | kr126.04 | kr-392.68 | kr-107.47 | kr-62.99 | kr53.33 | kr109.36 | kr31.44 | kr42.61 | kr17.41 | kr15.81 | kr-222.63 | kr-14.44 | kr2.03 | kr1.57 | kr0.10 | kr-409.15 | kr1.73 | kr4.43 | kr-4.35 | kr0.00 |