540.00NOK +0.00% (+0.00)
Over 6M: +59.2%
Five questions, each answered by the measures under it. Every figure is the company's own; the bar beside it is where that figure sits among the companies read here — the top fifth, the bottom fifth, or somewhere between. Not among all listed companies, and for a valuation multiple the low end is the good end.
How much of the revenue is really kept — and what did it take to earn it?
5 of 17 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
What does the price ask for what the company earns, owns and pays out?
0 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
How predictable is the revenue, and how much of it is already committed?
2 of 7 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
Can the balance sheet absorb a bad year?
3 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
Is the business getting bigger, and is it getting more profitable?
4 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.
As the company reported it, one row per year, straight from the filings.
| Fiscal year | Ends | Revenue |
|---|---|---|
| 2020 | 2020-12-31 | 566,000,000 |
| 2021 | 2021-12-31 | 565,300,000 |
| 2022 | 2022-12-31 | 966,900,000 |
| 2023 | 2023-12-31 | 795,000,000 |
| 2024 | 2024-12-31 | 702,300,000 |
The figures themselves rather than their scores — what somebody looking up BNOR.OL on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 31.34 |
| current ratio | 1.04 |
| current ratio reported | 1.04 |
| ebit cagr | 39.92 |
| ebit yoy | -31.46 |
| fcf margin | 43.93 |
| growth cv | 3.43 |
| interest cover | 0.85 |
| operating margin | 31.11 |
| owner earnings margin | 43.7 |
| revenue growth | -11.66 |
| revenue growth per share | -11.66 |
| roic | 38.79 |
| rule of 40 | 19.45 |
| sbc pct revenue | 0.23 |
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 0 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2021-12-31 |
| cash | 250,600,000 | CashAndCashEquivalents |
2025-01-01 |
| current assets | 514,300,000 | CurrentAssets |
2025-01-01 |
| current liabilities | 493,500,000 | CurrentLiabilities |
2025-01-01 |
| equity | 695,600,000 | Equity |
2025-01-01 |
| interest expense | 256,700,000 | FinanceCosts |
2024-12-31 |
| ocf | 308,500,000 | CashFlowsFromUsedInOperatingActivities |
2024-12-31 |
| revenue | 702,300,000 | Revenue |
2024-12-31 |
| sbc | 1,600,000 | AdjustmentsForSharebasedPayments |
2024-12-31 |
The dashboard puts BNOR.OL beside other companies and lets you change what counts: the weight of each dimension, the value that earns a ten, and which of the 61 measures are included at all.