Multiconsult ASA (FRA:3MC)
Germany · Delayed Price · Currency is EUR 14.60
-0.05 (-0.34%)
At close: Jan 30, 2026
Multiconsult ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 5,579 | 5,384 | 4,802 | 4,189 | 3,804 | 3,661 |
Other Revenue | -0 | - | - | - | - | - |
| 5,579 | 5,384 | 4,802 | 4,189 | 3,804 | 3,661 | |
Revenue Growth (YoY) | 5.23% | 12.10% | 14.64% | 10.13% | 3.90% | 6.55% |
Cost of Revenue | 3,716 | 3,466 | 3,094 | 2,690 | 2,480 | 2,373 |
Gross Profit | 1,863 | 1,917 | 1,709 | 1,499 | 1,324 | 1,288 |
Selling, General & Admin | 29.09 | 29.09 | 25.9 | 21.68 | 19.87 | 21.37 |
Other Operating Expenses | 1,166 | 1,123 | 1,025 | 866.52 | 759.23 | 683.31 |
Operating Expenses | 1,450 | 1,401 | 1,291 | 1,095 | 973.08 | 902.32 |
Operating Income | 412.6 | 516.54 | 418.39 | 404.22 | 350.71 | 385.72 |
Interest Expense | -79 | -70.81 | -59.17 | -42.96 | -36.29 | -40.48 |
Interest & Investment Income | - | 11.13 | 8.78 | 6.19 | 1.49 | 2.3 |
Earnings From Equity Investments | 9.02 | 9.76 | 12.61 | 15.26 | 0.2 | -2.27 |
Currency Exchange Gain (Loss) | -2.62 | -2.62 | -1.18 | 6.58 | -0.9 | 3.85 |
Other Non Operating Income (Expenses) | 18.25 | 28.86 | 26.3 | -1.16 | -2.2 | -5.09 |
EBT Excluding Unusual Items | 358.25 | 492.85 | 405.73 | 388.14 | 313.01 | 344.02 |
Merger & Restructuring Charges | -1.8 | -1.8 | -4.1 | -1.3 | -2.6 | -30 |
Gain (Loss) on Sale of Assets | 1.71 | 1.71 | 1.92 | 0.21 | 0.76 | 1.03 |
Asset Writedown | - | 0.1 | -8.05 | - | - | - |
Other Unusual Items | 21.4 | 21.4 | - | - | - | 14.3 |
Pretax Income | 379.56 | 514.27 | 395.5 | 387.04 | 311.17 | 329.35 |
Income Tax Expense | 75.97 | 100.94 | 78.91 | 84.03 | 76.5 | 80.14 |
Earnings From Continuing Operations | 303.6 | 413.33 | 316.6 | 303.02 | 234.67 | 249.21 |
Minority Interest in Earnings | -1.08 | 3.15 | 1.52 | - | - | - |
Net Income | 302.51 | 416.49 | 318.12 | 303.02 | 234.67 | 249.21 |
Net Income to Common | 302.51 | 416.49 | 318.12 | 303.02 | 234.67 | 249.21 |
Net Income Growth | -31.17% | 30.92% | 4.98% | 29.13% | -5.84% | 609.79% |
Shares Outstanding (Basic) | 27 | 28 | 28 | 27 | 27 | 27 |
Shares Outstanding (Diluted) | 27 | 28 | 28 | 27 | 27 | 27 |
Shares Change (YoY) | -0.56% | 0.19% | 0.43% | 1.14% | 0.56% | -0.10% |
EPS (Basic) | 11.03 | 15.11 | 11.56 | 11.06 | 8.67 | 9.25 |
EPS (Diluted) | 11.03 | 15.11 | 11.56 | 11.06 | 8.67 | 9.25 |
EPS Growth | -30.78% | 30.71% | 4.52% | 27.63% | -6.32% | 611.54% |
Free Cash Flow | 299.07 | 575.81 | 322.39 | 518.44 | 416.73 | 642.51 |
Free Cash Flow Per Share | 10.90 | 20.89 | 11.72 | 18.93 | 15.39 | 23.86 |
Dividend Per Share | 10.000 | 10.000 | 8.000 | 9.000 | 6.000 | 8.000 |
Dividend Growth | 25.00% | 25.00% | -11.11% | 50.00% | -25.00% | 300.00% |
Gross Margin | 33.39% | 35.62% | 35.58% | 35.79% | 34.80% | 35.18% |
Operating Margin | 7.40% | 9.59% | 8.71% | 9.65% | 9.22% | 10.54% |
Profit Margin | 5.42% | 7.74% | 6.62% | 7.23% | 6.17% | 6.81% |
Free Cash Flow Margin | 5.36% | 10.70% | 6.71% | 12.38% | 10.96% | 17.55% |
EBITDA | 483.56 | 585.92 | 490.04 | 456.44 | 394.48 | 431.01 |
EBITDA Margin | 8.67% | 10.88% | 10.20% | 10.90% | 10.37% | 11.77% |
D&A For EBITDA | 70.96 | 69.38 | 71.65 | 52.23 | 43.77 | 45.3 |
EBIT | 412.6 | 516.54 | 418.39 | 404.22 | 350.71 | 385.72 |
EBIT Margin | 7.40% | 9.59% | 8.71% | 9.65% | 9.22% | 10.54% |
Effective Tax Rate | 20.01% | 19.63% | 19.95% | 21.71% | 24.59% | 24.33% |
Revenue as Reported | 5,579 | 5,384 | 4,802 | 4,189 | 3,804 | 3,661 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.