Nostrum Oil Statements
NO
Nostrum Oil Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
33.456
100
17.831
53.3
15.625
46.7
—
0
10.4
31.1
12.912
38.6
2.713
8.1
-23.432
-70.04
-0.272
-0.8
-20.991
-62.7
-0.739
-2.2
-20.145
-60.2
-0.119
169.38
31.835
100
17.039
53.5
14.796
46.5
—
0
10.514
33
12.094
38
2.702
8.5
-27.124
-85.2
-0.26
-0.8
-24.682
-77.5
3.231
10.1
-27.91
-87.7
-0.165
169.38
30.836
100
18.677
60.6
12.159
39.4
—
0
11.974
38.8
8.053
26.1
4.106
13.3
-3.177
-10.3
0.429
1.4
1.165
3.8
2.338
7.6
-1.173
-3.8
-0.007
168.2
35.958
100
19.736
54.9
16.222
45.1
—
0
9.867
27.4
12.724
35.4
3.498
9.7
-28.439
-79.09
-0.111
-0.3
-24.681
-68.6
1.976
5.5
-26.657
-74.1
-0.157
169.38
52.835
100
39.381
74.5
13.454
25.5
—
0
18.177
34.4
-140.72
-266.3
154.18
291.8
-61.873
-117.1
-0.972
-1.8
859.85
1627.4
0.36
0.7
859.49
1626.7
5.074
169.38
17.338
100
16.407
94.6
0.931
5.4
—
0
6.526
37.6
14.341
82.7
-13.41
-77.3
133
767.1
-0.066
-0.4
889.13
5128.2
-3.337
-19.2
892.47
5147.5
5.269
169.38
44.144
100
22.499
51
21.645
49
—
0
12.859
29.1
37.952
86
-16.307
-36.9
-25.743
-58.3
-0.257
-0.6
-42.307
-95.8
13.237
30
-55.544
-125.8
-4.604
12.064
47.741
100
20.528
43
27.213
57
—
0
13.614
28.5
18.483
38.7
8.73
18.3
-25.988
-54.4
-0.075
-0.2
-17.333
-36.3
8.791
18.4
-26.124
-54.7
-1.41
18.523
47.636
100
20.078
42.1
27.558
57.9
—
0
12.398
26
18.865
39.6
8.693
18.2
-26.241
-55.09
-0.069
-0.1
-17.617
-37
3.734
7.8
-21.351
-44.8
-1.153
18.523
60.196
100
21.13
35.1
39.066
64.9
—
0
12.612
21
16.608
27.6
22.458
37.3
-26.913
-44.7
-0.069
-0.1
-4.524
-7.5
8.902
14.8
-13.426
-22.3
-0.725
18.523
52.62
100
15.373
29.2
37.247
70.8
—
0
13.438
25.5
27.182
51.7
10.065
19.1
-32.175
-61.1
-0.551
-1.05
51.525
97.9
21.087
40.1
30.438
57.8
1.643
18.523
50.354
100
21.148
42
29.206
58
—
0
12.069
24
14.767
29.3
14.439
28.7
-23.884
-47.4
-0.071
-0.1
-9.516
-18.9
4.556
9
-14.072
-27.9
-0.76
18.523
46.121
100
22.162
48.1
23.959
51.9
—
0
12.225
26.5
14.327
31.1
9.632
20.9
-23.783
-51.6
-0.07
-0.2
-14.221
-30.8
3.554
7.7
-17.775
-38.5
-0.096
185.23
46.19
100
23.123
50.1
23.067
49.9
—
0
11.976
25.9
15.601
33.8
7.466
16.2
-23.396
-50.7
-0.07
-0.2
-16
-34.6
4.379
9.5
-20.379
-44.1
-0.11
185.23
40.114
100
33.298
83
6.816
17
—
0
11.851
29.5
18.252
45.5
-11.436
-28.5
-25.114
-62.6
-0.661
-1.6
-282.13
-703.3
-42.078
-104.9
-240.06
-598.4
-1.296
185.23
43.189
100
28.294
65.5
14.895
34.5
—
0
13.247
30.7
19.395
44.9
-4.5
-10.4
-22.386
-51.8
-0.054
-0.1
-26.94
-62.4
6.892
16
-33.832
-78.3
-0.183
185.23
32.26
100
30.732
95.3
1.528
4.7
—
0
12.921
40.1
13.556
42
-12.028
-37.3
-21.948
-68.03
-0.042
-0.1
-34.018
-105.4
-5.53
-17.1
-28.488
-88.3
-0.154
185.23
60.377
100
33.208
55
27.169
45
—
0
17.687
29.3
18.957
31.4
8.212
13.6
-25.276
-41.9
-0.035
-0.06
-17.099
-28.3
7.95
13.2
-25.049
-41.5
-0.135
185.23
147.94
100
92.335
62.4
55.606
37.6
—
0
43.54
29.4
50.141
33.9
5.465
3.7
-20.409
-13.8
-0.605
-0.4
-1 370.2
-926.2
-374.16
-252.9
-996.04
-673.3
-5.377
185.23
76.151
100
35.781
47
40.37
53
—
0
19.6
25.7
25.012
32.8
15.358
20.2
-6.908
-9.07
-0.104
-0.1
8.346
11
10.961
14.4
-2.615
-3.4
-0.014
185.23
174.19
100
79.837
45.8
94.35
54.2
—
0
42.723
24.5
46.34
26.6
48.01
27.6
-20.743
-11.9
-0.216
-0.1
27.051
15.5
20.941
12
6.11
3.5
0.033
185.23
95.448
100
41.646
43.6
53.802
56.4
—
0
23.55
24.7
24.454
25.6
29.348
30.7
-9.543
-10
-1.09
-1.1
18.715
19.6
12.819
13.4
5.896
6.2
0.032
185.23
78.519
100
39.426
50.2
39.093
49.8
—
0
20.323
25.9
173.14
220.5
-134.04
-170.7
-10.165
-12.9
—
0
-144.57
-184.1
-11.435
-14.6
-133.14
-169.6
-0.719
185.23
119.91
100
43.047
35.9
76.867
64.1
—
0
27.354
22.8
25.931
21.6
50.936
42.5
-10.012
-8.3
-0.428
-0.4
40.496
33.8
26.144
21.8
14.352
12
0.077
185.23
96.729
100
41.39
42.8
55.339
57.2
—
0
26.073
27
28.29
29.2
27.049
28
-17.355
-17.9
-0.236
-0.2
9.458
9.8
14.997
15.5
-5.539
-5.7
-0.03
185.23
94.8
100
41.5
43.8
53.3
56.2
—
0
24.8
26.2
27.7
29.2
25.6
27
-16.6
-17.5
-6.5
-6.9
2.5
2.6
-1.2
-1.3
3.6
3.8
0.02
185.2
101.8
31.1
70.8
—
37.8
44.2
26.5
-9.5
-15.7
1.3
16.5
-15.2
-0.08
185.8
93.7
42.9
50.8
—
26.6
39.3
11.5
-21.5
-15.8
-25.8
12.3
-38
-0.21
185.1
98.2
44
54.1
—
34.5
38.4
15.7
-7.2
-0.1
8.4
8.7
-0.3
—
185.1
111.9
44.6
67.3
—
29.2
32.1
35.2
-8.9
-0.1
26.2
12.4
13.7
0.07
185.1
102.9
36.5
66.5
—
48.7
46.2
20.2
-24.4
-0.9
-5.1
13.7
-18.8
-0.1
185
81.6
51.4
30.2
—
25.7
23.4
6.8
-10.6
-0.1
-3.9
4.5
-8.4
-0.05
184.8
89.5
48.3
41.2
—
30.3
32.2
9
-57.6
-0.1
-48.7
-5.1
-43.5
-0.24
184.8
73.9
46.4
27.6
—
23.3
25
2.5
-10.3
-0.1
-7.9
4.4
-12.3
-0.07
184.8
74.1
40.1
34
—
29.1
43.5
-9.5
-3.1
0.2
-12.4
64.3
-76.6
-0.41
184.8
100.7
46
54.7
—
29.5
25
29.7
3.3
-0.3
32.8
65.7
-33
-0.18
184.8
173.7
54.9
118.9
—
43.6
49.4
69.5
-25.3
-0.1
43
26.5
16.5
0.09
184.8
100.3
46.2
54.1
—
35.6
42.1
12
-3.1
-0.1
8.8
10.1
-1.2
-0.01
184.8
161.6
64.3
97.3
—
34.5
52
45.3
44
0.8
86
48.2
37.8
0.2
184.7
175.3
59.5
115.8
—
42.8
55.1
60.7
-5.5
-0.3
46
29.1
16.9
0.09
184.7
218
48.8
169.2
—
53.5
59.7
109.6
-37.5
-1.7
72.1
38.2
33.9
0.18
186.8
227
50
177
—
41.2
47.8
129.1
-21.4
-0.2
107.7
49.8
57.9
0.31
184.6
237.8
79.9
157.9
—
45.1
52.5
105.4
-10.5
-0.7
94.9
37.2
57.8
0.33
176.6
214.7
71.4
143.3
—
46.7
54.4
88.9
-6.6
0.2
82.3
32.2
50.1
0.27
188.2
214
63.1
150.9
—
56
55.9
95
-13.5
-0.8
81.5
35.5
46
0.24
188.2
228.5
72.5
156
—
39.2
41.8
114.2
-10.9
-0.1
103.3
37.7
65.7
0.35
188.2
213.8
83.1
130.7
—
40.2
48.1
82.6
-17.6
1.2
65
40.2
24.8
0.13
192.8