Northern Oil Statements
NO
Northern 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
560.77
100
149.45
26.7
411.32
73.3
—
0
2.438
0.4
181.28
32.3
230.04
41
-37.696
-6.7
0.063
0.01
181.3
32.3
42.746
7.6
138.56
24.7
1.359
101.99
396.35
100
156.66
39.5
239.69
60.5
—
0
0.193
0.05
176.17
44.4
63.521
16
-37.925
-9.6
0.056
0.01
14.452
3.6
2.846
0.7
11.606
2.9
0.114
101.64
793.52
100
147.97
18.6
645.55
81.4
—
0
9.553
1.2
161.51
20.4
484.04
61
-36.513
-4.6
0.083
0.01
447.61
56.4
58.761
7.4
388.85
49
3.893
99.895
314
100
124.7
39.7
189.3
60.3
—
0
11.8
3.8
146.8
46.8
42.4
13.5
-37
-11.8
—
0
5.4
1.7
-20.7
-6.6
26.1
8.3
0.28
93.7
476.6
100
121.5
25.5
355.1
74.5
—
0
12.4
2.6
120.2
25.2
234.8
49.3
-32
-6.7
0.1
0.02
206.8
43.4
39
8.2
167.8
35.2
1.88
89.1
582.2
100
113
19.4
469.2
80.6
—
0
1.2
0.2
96.8
16.6
372.4
64
-31.2
-5.4
4.6
0.8
340.9
58.6
0.7
0.1
340.2
58.4
3.98
85.4
370.4
100
110.5
29.8
259.9
70.2
—
0
10
2.7
87.4
23.6
172.5
46.6
-24.6
-6.6
—
0
145
39.1
—
0
133.3
36
1.56
85.5
791.6
100
110.8
14
680.9
86
—
0
10.3
1.3
76.2
9.6
604.7
76.4
-20.2
-2.6
—
0
584.8
73.9
1.3
0.2
580.9
73.4
6.74
86.1
441.4
100
108.5
24.6
333
75.4
—
0
8.1
1.8
62.8
14.2
270.1
61.2
-17.9
-4.06
-0.2
-0.05
252.3
57.2
1
0.2
238.1
53.9
2.74
86.8
-32.9
100
89.2
-271.1
-122.1
371.1
—
0
7
-21.3
60.2
-183
-182.3
554.1
-16.7
50.8
—
0
-205.8
625.5
0.8
-2.4
-224.5
682.4
-2.92
76.9
319.2
100
75.6
23.7
243.6
76.3
—
0
10.5
3.3
53.3
16.7
190.3
59.6
-15.3
-4.8
—
0
175
54.8
0.2
0.06
171.1
53.6
2.42
70.7
131.5
100
63.2
48.1
68.3
51.9
—
0
5.5
4.2
41.4
31.5
26.9
20.5
-14.5
-11.03
—
0
12.6
9.6
—
0
8.9
6.8
0.13
66.6
24.8
100
61.2
246.8
-36.4
-146.8
—
0
7.6
30.6
38.6
155.6
-75
-302.4
-14.9
-60.08
—
0
-90.6
-365.3
—
0
-94.3
-380.2
-1.55
60.7
21.4
100
47.8
223.4
-26.4
-123.4
—
0
6.8
31.8
38
177.6
-64.4
-300.9
-13.3
-62.1
—
0
-90.4
-422.4
—
0
-94.2
-440.2
-1.73
54.5
50.1
100
37.2
74.3
12.8
25.5
—
0
4.4
8.8
37.2
74.3
-24.3
-48.5
-13.2
-26.3
—
0
-142.1
-283.6
—
0
-146.4
-292.2
-3.21
45.5
47.3
100
31.1
65.8
16.2
34.2
—
0
4.6
9.7
35.4
74.8
-19.2
-40.6
-14.4
-30.4
-1.5
-3.2
-233
-492.6
—
0
-236.7
-500.4
-5.44
43.5
-52
100
28.6
-55.00000000000001
-80.5
154.8
—
0
4.7
-9.04
41.4
-79.6
-122
234.6
-14.7
28.3
—
0
-899.2
1729.2
—
0
-902.7
1736
-25
36.1
506.8
100
49.2
9.7
457.6
90.3
—
0
4.9
1
66.7
13.2
390.8
77.1
-17.2
-3.4
—
0
368.1
72.6
-0.2
-0.04
364.6
71.9
7.33
49.7
59
100
51.6
87.5
7.4
12.5
—
0
8.1
13.7
71.5
121.2
-64.1
-108.6
-21.8
-36.9
0.1
0.2
-107.9
-182.9
—
0
-109
-184.7
-2.71
40.2
233.9
100
47.7
20.4
186.1
79.6
—
0
4.2
1.8
59.8
25.6
126.3
54
-21.5
-9.2
0.1
0.04
94.4
40.4
—
0
94.4
40.4
2.38
39.7
186.4
100
40.2
21.6
146.3
78.5
—
0
5.3
2.8
51.3
27.5
95
51
-22.7
-12.2
—
0
44.4
23.8
—
0
44.4
23.8
1.17
37.9
-6.9
100
37.2
-539.1
-44.1
639.1
—
0
6.1
-88.4
51.2
-742.03
-95.3
1381.2
-13.3
192.8
—
0
-107.2
1553.6
—
0
-107.2
1553.6
-2.88
37.1
443.2
100
35.1
7.9
408.1
92.1
—
0
5
1.1
53.3
12
354.8
80.1
-34.6
-7.8
0.1
0.02
218.2
49.2
-0.1
-0.02
218.3
49.3
5.7
38.3
102.3
100
31.7
31
70.5
68.9
—
0
4.7
4.6
35
34.2
35.6
34.8
-7.4
-7.2
0.3
0.3
19
18.6
—
0
19
18.6
0.63
30.2
66.8
100
24.7
37
42.2
63.2
—
0
3.3
4.9
25.9
38.8
16.3
24.4
-22.4
-33.5
0.4
0.6
-96.5
-144.5
—
0
-96.5
-144.5
-4.92
19.6
66.6
100
20.4
30.6
46.2
69.4
—
0
1.7
2.6
20.3
30.5
25.9
38.9
-23.1
-34.7
0.2
0.3
3
4.5
—
0
3
4.5
0.45
6.5
37
20
17
—
3.1
20.7
-3.7
-20.9
0.1
-25.4
-0.8
-23.8
-3.66
6.5
41.6
17.7
23.9
—
8
23.3
0.6
-16.7
—
-16.1
—
-16.1
-2.6
6.2
64.9
16.6
48.3
—
4.3
18
30.3
-16.4
-0.1
13.8
—
13.8
2.23
6.2
65.8
16.1
49.7
—
3.6
16.5
33.2
-16.3
—
16.9
—
16.9
2.73
6.2
35.9
16.2
19.7
—
3.7
17.3
2.5
-16.2
—
-13.7
-1.4
-12.3
-2.01
6.1
45.1
15
30.1
—
2.1
15.8
14.3
-16.1
—
-45.6
—
-45.6
-7.47
6.1
32
15.3
16.7
—
4.6
20.7
-4
-16
—
-109
—
-109
-17.86
6.1
31.8
14.7
17.1
—
4.3
22.2
-5.1
-16.1
-1.1
-126.6
—
-126.6
-20.76
6.1
56.9
16
40.9
—
5.8
30
10.9
-16.1
—
-172.3
—
-172.3
-28.24
6.1
101.2
17.6
83.5
—
4.6
36.3
47.2
-16.2
—
-323.3
-0.1
-323.2
-52.98
6.1
40.9
20.4
20.4
—
4.3
41
-20.5
-14.4
—
-316.9
-66.9
-250.1
-41
6.1
76.1
19.6
56.5
—
4.4
49.6
6.9
-11.7
—
-365.2
-135.5
-229.7
-37.65
6.1
257.5
25.9
231.7
—
4.9
53.8
177.8
-11.3
—
166.6
63
103.6
16.98
6.1
180.8
26.8
154
—
4.7
50.3
103.6
-10.6
—
93
35.1
58
9.5
6.1
74.6
25.2
49.4
—
4
46.2
3.2
-10.3
—
-7.2
-2.8
-4.4
-0.73
6.1
82.1
21.5
60.7
—
4
40.1
20.6
-9.9
—
10.7
4.1
6.6
1.07
6.1
101.9
21
80.9
—
4.5
43.4
37.5
-9.6
—
27.9
10.5
17.4
2.8
6.2
69.8
21.4
48.4
—
4.2
36.3
12.1
-9.2
-0.2
2.7
1
1.7
0.03
62.8
96.2
18
78.2
—
3.9
30.4
47.7
-7.8
-0.3
39.6
14.6
25
0.4
63.3
67.9
16.5
51.4
—
4
30.7
20.7
-6.1
—
14.6
5.6
9
0.14
63.3
81.7
17.5
64.2
—
4.1
30.9
33.4
-5.7
—
27.7
8.1
19.6
0.31
63.2