Norse Atlantic ASA Key Executives
This section highlights Norse Atlantic ASA's key executives, including their titles and compensation details.
Find Contacts at Norse Atlantic ASA
(Showing 0 of )
Norse Atlantic ASA Earnings
This section highlights Norse Atlantic ASA's earnings, including key dates, EPS, earnings reports, and earnings call transcripts.
Next Earnings Date
Date:
May 21, 2025
Time:
Before Market
Est. EPS:
$-
Status:
Unconfirmed
Last Earnings Results
Date:
February 26, 2025
EPS:
$-0.26
Est. EPS:
$-
Revenue:
$123.12M
Earnings Call Transcripts
| Transcript | Quarter | Year | Date | Estimated EPS | Actual EPS |
|---|
Norse Atlantic ASA provides long-haul airline services. It focuses on serving various destinations between Europe and the United States, including New York, Florida, Paris, London, and Oslo. The company was founded in 2021 and is headquartered in Arendal, Norway.
Industrials
Airlines, Airports & Air Services
$0.57
Stock Price
$84.08M
Market Cap
-
Employees
Arendal, None
Location
Financial Statements
Access annual & quarterly financial statements for Norse Atlantic ASA, including income statements, balance sheets, and cash flow statements..
Annual Income Statement
| Breakdown | December 31, 2024 | December 31, 2023 | December 31, 2022 | December 31, 2021 |
|---|---|---|---|---|
| Revenue | $588.11M | $439.44M | $104.27M | $- |
| Cost of Revenue | $590.31M | $503.17M | $170.26M | $5.34M |
| Gross Profit | $-2.20M | $-63.74M | $-65.99M | $-5.34M |
| Gross Profit Ratio | -0.37% | -14.50% | -63.29% | 0.00% |
| Research and Development Expenses | $- | $- | $- | $- |
| General and Administrative Expenses | $15.94M | $14.14M | $9.42M | $2.61M |
| Selling and Marketing Expenses | $31.72M | $23.34M | $6.21M | $- |
| Selling General and Administrative Expenses | $47.66M | $37.49M | $15.63M | $2.61M |
| Other Expenses | $47.15M | $49.42M | $- | $- |
| Operating Expenses | $94.81M | $86.91M | $80.11M | $2.61M |
| Cost and Expenses | $685.12M | $574.66M | $250.37M | $7.95M |
| Interest Income | $1.49M | $3.45M | $- | $184.06K |
| Interest Expense | $39.02M | $34.98M | $- | $50.64K |
| Depreciation and Amortization | $87.92M | $84.10M | $57.39M | $306.76K |
| EBITDA | $-8.14M | $-51.12M | $-91.13M | $-8.32M |
| EBITDA Ratio | -1.38% | -11.63% | -83.14% | 0.00% |
| Operating Income | $-97.02M | $-135.22M | $-146.10M | $-7.95M |
| Operating Income Ratio | -16.50% | -30.77% | -140.12% | 0.00% |
| Total Other Income Expenses Net | $-38.06M | $-33.38M | $-28.87M | $1.13M |
| Income Before Tax | $-135.07M | $-168.60M | $-174.97M | $-7.00M |
| Income Before Tax Ratio | -22.97% | -38.37% | -167.81% | 0.00% |
| Income Tax Expense | $379.00K | $144.00K | $895.00K | $78.44K |
| Net Income | $-135.45M | $-168.75M | $-174.97M | $-7.00M |
| Net Income Ratio | -23.03% | -38.40% | -167.81% | 0.00% |
| EPS | $-1.05 | $-2.72 | $-7.91 | $-0.30 |
| EPS Diluted | $-1.05 | $-2.50 | $-7.91 | $-0.30 |
| Weighted Average Shares Outstanding | 129.23M | 62.10M | 22.13M | 23.47M |
| Weighted Average Shares Outstanding Diluted | 129.23M | 67.47M | 22.13M | 23.47M |
| SEC Filing | Source | Source | Source | Source |
| Breakdown | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $123.12M | $221.99M | $164.76M | $78.24M | $100.83M | $204.80M | $100.10M | $39.76M | $46.43M | $54.87M | $2.97M | $1.49M |
| Cost of Revenue | $126.73M | $187.76M | $159.32M | $116.50M | $140.82M | $167.15M | $107.07M | $72.02M | $104.67M | $90.53M | $25.13M | $7.68M |
| Gross Profit | $-3.61M | $34.23M | $5.44M | $-38.26M | $-39.99M | $37.65M | $-6.97M | $-32.26M | $-58.24M | $-35.67M | $-22.16M | $-6.20M |
| Gross Profit Ratio | -2.93% | 15.40% | 3.30% | -48.90% | -39.70% | 18.40% | -7.00% | -81.10% | -125.40% | -65.00% | -745.40% | -416.90% |
| Research and Development Expenses | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| General and Administrative Expenses | $4.83M | $4.00M | $3.77M | $3.33M | $5.04M | $3.55M | $6.88M | $5.48M | $4.74M | $2.06M | $1.55M | $1.31M |
| Selling and Marketing Expenses | $6.45M | $8.86M | $11.25M | $5.16M | $4.43M | $6.92M | $3.35M | $2.83M | $1.01M | $3.33M | $1.86M | $936.50K |
| Selling General and Administrative Expenses | $11.28M | $12.87M | $15.02M | $8.50M | $20.50M | $10.47M | $10.23M | $8.31M | $5.75M | $5.38M | $3.41M | $2.25M |
| Other Expenses | $11.03M | $16.75M | $12.71M | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Operating Expenses | $22.31M | $29.61M | $27.73M | $15.16M | $20.50M | $27.34M | $19.23M | $30.20M | $441.00K | $11.96M | $4.05M | $16.03M |
| Cost and Expenses | $149.04M | $217.37M | $187.05M | $131.66M | $161.32M | $194.49M | $126.30M | $102.22M | $105.11M | $102.49M | $29.18M | $23.72M |
| Interest Income | $857.00K | $4.00K | $615.00K | $14.00K | $2.16M | $6.00K | $536.00K | $6.00K | $- | $- | $125.00K | $3.75M |
| Interest Expense | $10.03M | $9.94M | $9.89M | $9.16M | $9.67M | $8.83M | $8.97M | $8.10M | $- | $5.99M | $4.95M | $- |
| Depreciation and Amortization | $22.31M | $21.88M | $22.06M | $21.20M | $22.52M | $21.01M | $20.61M | $20.36M | $19.40M | $17.63M | $13.85M | $41.00K |
| EBITDA | $-2.10M | $25.68M | $126.00K | $-31.84M | $-37.97M | $31.22M | $-5.35M | $-41.96M | $-32.28M | $-32.33M | $-17.25M | $-19.86M |
| EBITDA Ratio | -1.70% | 11.57% | 0.08% | -40.70% | -37.66% | 15.56% | -5.35% | -157.90% | -69.61% | -58.01% | -565.79% | -1335.69% |
| Operating Income | $-25.92M | $4.61M | $-22.29M | $-53.42M | $-60.49M | $10.31M | $-26.20M | $-62.46M | $-58.69M | $-47.63M | $-26.21M | $-19.90M |
| Operating Income Ratio | -21.05% | 2.08% | -13.53% | -68.28% | -60.00% | 5.03% | -26.18% | -157.11% | -126.40% | -86.80% | -881.60% | -1338.45% |
| Total Other Income Expenses Net | $-8.52M | $-10.76M | $-9.39M | $-9.39M | $-7.47M | $-8.71M | $-8.78M | $-8.41M | $-8.38M | $-8.33M | $-9.84M | $-6.08M |
| Income Before Tax | $-34.44M | $-6.14M | $-31.68M | $-62.81M | $-68.44M | $1.59M | $-34.99M | $-70.87M | $-67.06M | $-55.96M | $-36.05M | $-25.98M |
| Income Before Tax Ratio | -27.97% | -2.77% | -19.23% | -80.28% | -67.88% | 0.78% | -34.95% | -178.27% | -144.44% | -101.99% | -1212.48% | -1747.49% |
| Income Tax Expense | $38.00K | $149.00K | $192.00K | $-232.00K | $2 | $112.00K | $144.00K | $-352.58K | $6.96M | $-1.84M | $-4.46M | $- |
| Net Income | $-34.47M | $-6.29M | $-31.88M | $-62.81M | $-68.44M | $1.59M | $-35.13M | $-70.87M | $-67.06M | $-55.96M | $-36.05M | $-25.98M |
| Net Income Ratio | -28.00% | -2.84% | -19.35% | -80.28% | -67.88% | 0.78% | -35.09% | -178.27% | -144.44% | -101.99% | -1212.48% | -1747.49% |
| EPS | $-0.26 | $-0.05 | $-0.25 | $-0.50 | $-1.10 | $0.02 | $-0.64 | $-1.80 | $-2.57 | $-2.74 | $-1.77 | $-1.34 |
| EPS Diluted | $-0.26 | $-0.05 | $-0.25 | $-0.50 | $-1.10 | $0.02 | $-0.64 | $-1.80 | $-2.57 | $-2.74 | $-1.77 | $-1.34 |
| Weighted Average Shares Outstanding | 132.59M | 125.88M | 127.50M | 125.62M | 62.10M | 69.80M | 55.09M | 39.35M | 26.11M | 20.39M | 20.33M | 19.39M |
| Weighted Average Shares Outstanding Diluted | 132.59M | 125.88M | 127.50M | 125.62M | 62.10M | 69.80M | 55.09M | 39.35M | 26.14M | 20.39M | 20.33M | 19.39M |
| SEC Filing | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source | Source |
Annual Balance Sheet
| Breakdown | December 31, 2024 | December 31, 2023 | December 31, 2022 | December 31, 2021 |
|---|---|---|---|---|
| Cash and Cash Equivalents | $9.65M | $39.33M | $64.71M | $134.25M |
| Short Term Investments | $- | $20.97M | $6.62M | $- |
| Cash and Short Term Investments | $9.65M | $75.80M | $64.71M | $134.25M |
| Net Receivables | $- | $64.31M | $34.75M | $- |
| Inventory | $4.60M | $3.47M | $2.60M | $-1.11K |
| Other Current Assets | $140.58M | $4.06M | $3.53M | $708.00K |
| Total Current Assets | $154.84M | $147.63M | $117.20M | $134.96M |
| Property Plant Equipment Net | $841.20M | $898.86M | $940.00M | $122.49M |
| Goodwill | $- | $- | $- | $- |
| Intangible Assets | $- | $3.32M | $2.80M | $796.00K |
| Goodwill and Intangible Assets | $2.82M | $3.32M | $2.80M | $796.00K |
| Long Term Investments | $- | $- | $- | $2.36M |
| Tax Assets | $- | $- | $- | $-2.36M |
| Other Non-Current Assets | $32.34M | $33.33M | $30.24M | $18.71M |
| Total Non-Current Assets | $876.35M | $935.50M | $973.04M | $141.99M |
| Other Assets | $- | $- | $1.00K | $- |
| Total Assets | $1.03B | $1.08B | $1.09B | $276.95M |
| Account Payables | $138.86M | $88.70M | $55.21M | $2.05M |
| Short Term Debt | $79.71M | $71.68M | $36.21M | $314.00K |
| Tax Payables | $- | $- | $- | $- |
| Deferred Revenue | $- | $- | $- | $-314.00K |
| Other Current Liabilities | $101.29M | $52.39M | $17.00M | $- |
| Total Current Liabilities | $319.87M | $212.77M | $108.42M | $2.37M |
| Long Term Debt | $848.06M | $902.15M | $925.52M | $93.36M |
| Deferred Revenue Non-Current | $- | $- | $- | $- |
| Deferred Tax Liabilities Non-Current | $- | $- | $- | $- |
| Other Non-Current Liabilities | $73.83M | $57.91M | $45.76M | $24.84M |
| Total Non-Current Liabilities | $921.89M | $960.06M | $971.28M | $118.19M |
| Other Liabilities | $- | $- | $- | $- |
| Total Liabilities | $1.24B | $1.17B | $1.08B | $120.56M |
| Preferred Stock | $- | $- | $- | $- |
| Common Stock | $74.60M | $62.95M | $29.95M | $27.49M |
| Retained Earnings | $-486.17M | $-350.72M | $-181.97M | $-7.19M |
| Accumulated Other Comprehensive Income Loss | $- | $- | $- | $-0 |
| Other Total Stockholders Equity | $201.01M | $198.06M | $162.56M | $135.90M |
| Total Stockholders Equity | $-210.57M | $-89.70M | $10.54M | $156.39M |
| Total Equity | $-210.57M | $-89.70M | $10.54M | $156.39M |
| Total Liabilities and Stockholders Equity | $1.03B | $1.08B | $1.09B | $276.95M |
| Minority Interest | $- | $- | $- | $- |
| Total Liabilities and Total Equity | $1.03B | $1.08B | $1.09B | $276.95M |
| Total Investments | $- | $20.97M | $6.62M | $2.36M |
| Total Debt | $927.77M | $973.83M | $961.73M | $115.50M |
| Net Debt | $918.12M | $934.50M | $897.02M | $-18.76M |
Balance Sheet Charts
| Breakdown | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | June 30, 2021 | February 29, 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and Cash Equivalents | $9.65M | $12.15M | $9.47M | $18.65M | $54.67M | $27.57M | $44.01M | $37.03M | $64.71M | $76.14M | $-134.25M | $134.25M | $150.30M | $3.19M |
| Short Term Investments | $- | $- | $85.36K | $- | $20.97M | $- | $- | $- | $6.62M | $24.41M | $268.50M | $- | $- | $- |
| Cash and Short Term Investments | $9.65M | $12.15M | $23.67M | $18.65M | $54.67M | $27.57M | $44.01M | $37.03M | $64.71M | $100.55M | $134.25M | $134.25M | $150.30M | $3.19M |
| Net Receivables | $- | $- | $159.55M | $122.07M | $64.31M | $13.37M | $121.71M | $3.97M | $34.75M | $20.98M | $- | $- | $- | $- |
| Inventory | $4.60M | $5.01M | $4.32M | $3.99M | $3.47M | $15.70M | $15.42M | $2.06M | $2.60M | $5.00M | $- | $- | $- | $- |
| Other Current Assets | $140.58M | $163.79M | $22.46M | $26.47M | $4.06M | $120.90M | $136.11M | $82.92M | $3.53M | $36.03M | $- | $708.00K | $400.00K | $- |
| Total Current Assets | $154.84M | $180.95M | $209.99M | $185.78M | $147.19M | $176.84M | $197.51M | $130.98M | $117.20M | $133.15M | $134.25M | $134.96M | $150.70M | $3.19M |
| Property Plant Equipment Net | $841.20M | $859.38M | $863.93M | $900.11M | $896.19M | $912.49M | $944.43M | $921.13M | $940.00M | $924.19M | $- | $122.49M | $- | $- |
| Goodwill | $- | $- | $11.18K | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Intangible Assets | $- | $- | $3.10M | $3.20M | $3.32M | $4.30M | $4.15M | $3.71M | $2.80M | $2.48M | $- | $796.00K | $- | $- |
| Goodwill and Intangible Assets | $2.82M | $3.08M | $3.10M | $3.20M | $3.32M | $4.30M | $4.15M | $3.71M | $2.80M | $2.48M | $- | $796.00K | $- | $- |
| Long Term Investments | $- | $- | $- | $- | $- | $- | $- | $- | $- | $3.01M | $- | $- | $- | $- |
| Tax Assets | $- | $- | $- | $- | $- | $- | $- | $- | $- | $-3.01M | $- | $- | $- | $- |
| Other Non-Current Assets | $32.34M | $28.13M | $40.61M | $20.13M | $33.22M | $13.80M | $424.00K | $27.31M | $30.24M | $10.93M | $-134.25M | $18.71M | $- | $- |
| Total Non-Current Assets | $876.35M | $890.60M | $907.64M | $923.45M | $932.73M | $930.59M | $949.00M | $952.15M | $973.04M | $937.59M | $-134.25M | $141.99M | $14.40M | $- |
| Other Assets | $- | $- | $- | $- | $- | $1.00K | $- | $- | $1.00K | $- | $- | $- | $- | $- |
| Total Assets | $1.03B | $1.07B | $1.12B | $1.11B | $1.08B | $1.11B | $1.15B | $1.08B | $1.09B | $1.07B | $- | $276.95M | $165.10M | $3.19M |
| Account Payables | $138.86M | $168.13M | $143.88M | $130.63M | $88.70M | $110.34M | $88.16M | $65.49M | $55.21M | $12.34M | $- | $2.05M | $800.00K | $- |
| Short Term Debt | $79.71M | $99.99M | $99.24M | $76.27M | $71.68M | $63.51M | $55.56M | $46.08M | $36.21M | $23.37M | $- | $314.00K | $- | $- |
| Tax Payables | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Deferred Revenue | $- | $- | $- | $104.92M | $52.24M | $59.22M | $116.90M | $63.87M | $- | $- | $- | $- | $- | $- |
| Other Current Liabilities | $101.29M | $73.12M | $123.92M | $104.67M | $52.39M | $353.38K | $351.42K | $2.16M | $17.00M | $16.44M | $- | $- | $- | $- |
| Total Current Liabilities | $319.87M | $341.24M | $367.04M | $311.57M | $212.14M | $233.42M | $260.98M | $177.59M | $108.42M | $52.15M | $- | $2.37M | $800.00K | $- |
| Long Term Debt | $848.06M | $846.12M | $864.18M | $883.44M | $899.47M | $898.66M | $915.71M | $916.46M | $925.52M | $884.53M | $- | $93.36M | $- | $- |
| Deferred Revenue Non-Current | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Deferred Tax Liabilities Non-Current | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Other Non-Current Liabilities | $73.83M | $68.67M | $64.61M | $60.71M | $57.74M | $55.73M | $51.98M | $49.42M | $45.76M | $28.95M | $- | $24.84M | $- | $- |
| Total Non-Current Liabilities | $921.89M | $914.79M | $928.79M | $944.15M | $957.21M | $954.39M | $967.69M | $965.87M | $971.28M | $913.47M | $- | $118.19M | $- | $- |
| Other Liabilities | $- | $- | $- | $- | $1 | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Total Liabilities | $1.24B | $1.26B | $1.30B | $1.26B | $1.17B | $1.19B | $1.23B | $1.14B | $1.08B | $965.62M | $- | $120.56M | $800.00K | $- |
| Preferred Stock | $- | $- | $- | $1 | $- | $0 | $- | $- | $- | $- | $- | $- | $- | $- |
| Common Stock | $74.60M | $65.91M | $65.91M | $65.91M | $62.77M | $36.98M | $36.98M | $29.95M | $29.95M | $27.49M | $- | $27.49M | $27.50M | $3.19M |
| Retained Earnings | $-486.17M | $-451.70M | $-445.40M | $-413.53M | $-349.68M | $-286.38M | $-287.97M | $-252.84M | $-181.97M | $-58.46M | $- | $-7.19M | $700.00K | $- |
| Accumulated Other Comprehensive Income Loss | $- | $- | $- | $0 | $- | $-0 | $- | $- | $- | $-0 | $156.59M | $- | $- | $- |
| Other Total Stockholders Equity | $201.01M | $201.29M | $201.30M | $201.13M | $198.52M | $169.02M | $168.84M | $162.56M | $162.56M | $136.09M | $- | $135.90M | $136.10M | $- |
| Total Stockholders Equity | $-210.57M | $-184.49M | $-178.20M | $-146.49M | $-89.43M | $-80.39M | $-82.16M | $-60.34M | $10.54M | $105.12M | $156.59M | $156.39M | $164.30M | $3.19M |
| Total Equity | $-210.57M | $-184.49M | $-178.20M | $-146.49M | $-89.43M | $-80.39M | $-82.16M | $-60.34M | $10.54M | $105.12M | $156.59M | $156.39M | $164.30M | $3.19M |
| Total Liabilities and Stockholders Equity | $1.03B | $1.07B | $1.12B | $1.11B | $1.08B | $1.11B | $1.15B | $1.08B | $1.09B | $1.07B | $156.59M | $276.95M | $165.10M | $3.19M |
| Minority Interest | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Total Liabilities and Total Equity | $1.03B | $1.07B | $1.12B | $1.11B | $1.08B | $1.11B | $1.15B | $1.08B | $1.09B | $1.07B | $156.59M | $276.95M | $165.10M | $3.19M |
| Total Investments | $- | $- | $85.36K | $- | $20.97M | $- | $- | $- | $6.62M | $24.41M | $268.50M | $- | $- | $- |
| Total Debt | $927.77M | $946.11M | $963.42M | $959.71M | $970.94M | $962.17M | $971.27M | $962.53M | $961.73M | $907.90M | $- | $115.50M | $- | $- |
| Net Debt | $918.12M | $933.96M | $953.95M | $941.06M | $916.27M | $934.60M | $927.26M | $925.50M | $897.02M | $831.76M | $134.25M | $-18.76M | $-150.30M | $-3.19M |
Annual Cash Flow
| Breakdown | December 31, 2024 | December 31, 2023 | December 31, 2022 | December 31, 2021 |
|---|---|---|---|---|
| Net Income | $-135.07M | $-168.60M | $-174.97M | $-7.00M |
| Depreciation and Amortization | $87.92M | $84.10M | $58.52M | $315.00K |
| Deferred Income Tax | $- | $- | $- | $- |
| Stock Based Compensation | $279.00K | $309.00K | $- | $- |
| Change in Working Capital | $56.52M | $24.05M | $23.38M | $1.34M |
| Accounts Receivables | $- | $- | $- | $- |
| Inventory | $- | $- | $- | $- |
| Accounts Payables | $- | $- | $- | $- |
| Other Working Capital | $56.52M | $24.05M | $23.38M | $1.34M |
| Other Non Cash Items | $46.00M | $39.58M | $24.44M | $-241.00K |
| Net Cash Provided by Operating Activities | $55.64M | $-20.56M | $-68.64M | $-5.58M |
| Investments in Property Plant and Equipment | $-22.42M | $-3.96M | $-1.60M | $-2.42M |
| Acquisitions Net | $- | $- | $- | $- |
| Purchases of Investments | $- | $-3.37M | $-8.71M | $-962.00K |
| Sales Maturities of Investments | $- | $- | $- | $- |
| Other Investing Activities | $-1.99M | $1.00K | $-14.64M | $-21.03M |
| Net Cash Used for Investing Activities | $-24.41M | $-7.33M | $-24.96M | $-24.41M |
| Debt Repayment | $20.00M | $- | $- | $- |
| Common Stock Issued | $14.30M | $68.20M | $28.93M | $163.58M |
| Common Stock Repurchased | $- | $- | $- | $- |
| Dividends Paid | $- | $- | $- | $- |
| Other Financing Activities | $-95.05M | $-66.28M | $-6.34M | $-78.00K |
| Net Cash Used Provided by Financing Activities | $-60.74M | $1.93M | $22.59M | $163.50M |
| Effect of Forex Changes on Cash | $-160.00K | $586.00K | $1.46M | $740.00K |
| Net Change in Cash | $-29.68M | $-25.38M | $-69.54M | $134.25M |
| Cash at End of Period | $9.65M | $39.33M | $64.71M | $134.25M |
| Cash at Beginning of Period | $39.33M | $64.71M | $134.25M | $- |
| Operating Cash Flow | $55.64M | $-20.56M | $-68.64M | $-5.58M |
| Capital Expenditure | $-22.42M | $-3.96M | $-1.60M | $-2.42M |
| Free Cash Flow | $33.22M | $-24.52M | $-70.24M | $-7.99M |
Cash Flow Charts
| Breakdown | December 31, 2024 | September 30, 2024 | June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $-34.44M | $-6.14M | $-31.68M | $-62.81M | $-68.44M | $1.59M | $-35.13M | $-69.32M | $-67.06M | $-55.96M | $-36.05M | $-25.98M |
| Depreciation and Amortization | $22.31M | $21.88M | $21.92M | $21.81M | $22.52M | $21.45M | $20.66M | $20.36M | $19.40M | $17.63M | $13.85M | $10.74M |
| Deferred Income Tax | $- | $- | $- | $- | $-45.07M | $2.43M | $1.26M | $- | $- | $- | $- | $- |
| Stock Based Compensation | $-94.00K | $-1.00K | $169.00K | $206.00K | $28.00K | $177.00K | $104.00K | $- | $- | $- | $- | $- |
| Change in Working Capital | $20.74M | $3.87M | $-1.45M | $33.36M | $3.75M | $-32.41M | $23.67M | $20.73M | $23.25M | $-24.00K | $520.00K | $73.00K |
| Accounts Receivables | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Inventory | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Accounts Payables | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Other Working Capital | $20.74M | $3.87M | $-1.45M | $33.36M | $3.75M | $-32.41M | $23.67M | $21.19M | $23.25M | $-24.00K | $520.00K | $73.00K |
| Other Non Cash Items | $11.36M | $12.44M | $11.61M | $9.14M | $56.25M | $8.82M | $8.43M | $48.63M | $10.96M | $5.99M | $4.95M | $3.75M |
| Net Cash Provided by Operating Activities | $19.89M | $32.04M | $561.00K | $3.15M | $-30.97M | $2.07M | $19.00M | $-20.32M | $-13.45M | $-32.36M | $-16.73M | $-11.42M |
| Investments in Property Plant and Equipment | $-4.21M | $-3.80M | $-5.56M | $-8.86M | $-3.62M | $-2.39M | $-1.14M | $- | $2.72M | $-798.00K | $- | $- |
| Acquisitions Net | $- | $- | $- | $- | $- | $-1.86M | $1.85M | $- | $- | $- | $- | $- |
| Purchases of Investments | $- | $- | $- | $- | $- | $- | $-218.00K | $- | $- | $- | $-4.14M | $- |
| Sales Maturities of Investments | $- | $- | $- | $- | $- | $- | $1.30M | $- | $- | $- | $- | $- |
| Other Investing Activities | $-1.31M | $-219.00K | $-435.00K | $-8.64M | $-896.87K | $1.32M | $-3.15M | $1.23M | $-1.08M | $4.72M | $-4.14M | $-15.26M |
| Net Cash Used for Investing Activities | $-5.51M | $-4.02M | $-6.00M | $-8.88M | $-4.51M | $-2.92M | $-1.36M | $1.23M | $1.64M | $3.93M | $-4.14M | $-15.26M |
| Debt Repayment | $- | $- | $20.00M | $-14.39M | $- | $- | $- | $-5.12M | $- | $- | $-69.00K | $- |
| Common Stock Issued | $8.49M | $- | $65.10K | $5.81M | $55.00M | $-72.19K | $13.21M | $- | $28.93M | $- | $- | $- |
| Common Stock Repurchased | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Dividends Paid | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- | $- |
| Other Financing Activities | $-24.61M | $-25.56M | $-23.80M | $-883.00K | $-19.05M | $-15.77M | $-23.23M | $-3.22M | $-1.25M | $-4.00K | $-4.20M | $-2.54M |
| Net Cash Used Provided by Financing Activities | $-16.12M | $-25.56M | $-3.80M | $-15.27M | $46.14M | $-15.77M | $-9.72M | $-8.34M | $27.68M | $-4.00K | $-4.27M | $-2.54M |
| Effect of Forex Changes on Cash | $-752.00K | $215.00K | $54.00K | $322.00K | $975.00K | $177.00K | $-932.00K | $366.00K | $8.19M | $-2.04M | $-4.68M | $-2.34M |
| Net Change in Cash | $-2.49M | $15.88M | $-9.75M | $-20.68M | $12.35M | $-16.44M | $6.98M | $-22.69M | $24.05M | $-30.48M | $-29.82M | $-31.56M |
| Cash at End of Period | $9.65M | $25.35M | $23.58M | $18.65M | $54.67M | $27.57M | $44.01M | $42.02M | $64.71M | $40.66M | $71.14M | $-31.56M |
| Cash at Beginning of Period | $12.15M | $9.47M | $33.33M | $39.33M | $42.32M | $44.01M | $37.03M | $64.71M | $40.66M | $71.14M | $100.96M | $- |
| Operating Cash Flow | $19.89M | $32.04M | $561.00K | $3.15M | $-30.97M | $2.07M | $19.00M | $-20.32M | $-13.45M | $-32.36M | $-16.73M | $-11.42M |
| Capital Expenditure | $-4.21M | $-3.80M | $-5.56M | $-8.86M | $-3.62M | $-2.39M | $-1.14M | $- | $2.72M | $-798.00K | $- | $- |
| Free Cash Flow | $15.68M | $28.25M | $-5.00M | $-5.71M | $-34.58M | $-316.00K | $17.86M | $-20.32M | $-10.73M | $-33.16M | $-16.73M | $-11.42M |
Norse Atlantic ASA Dividends
Explore Norse Atlantic ASA's dividend history, including dividend yield, payout ratio, and historical payments.
Norse Atlantic ASA News
Read the latest news about Norse Atlantic ASA, including recent articles, headlines, and updates.
Similar Companies
Related Metrics
Explore detailed financial metrics and analysis for NRSAF.