Pexip Holding ASA (FRA:4W9)
Germany · Delayed Price · Currency is EUR 6.74
+0.09 (1.35%)
At close: Jan 30, 2026
Pexip Holding 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 |
| 1,227 | 1,119 | 993.58 | 867.06 | 805.52 | 678.51 | |
Revenue Growth (YoY) | 14.56% | 12.58% | 14.59% | 7.64% | 18.72% | 83.41% |
Cost of Revenue | 696.51 | 695.59 | 652.99 | 741.93 | 632.44 | 413.91 |
Gross Profit | 530.71 | 422.97 | 340.6 | 125.13 | 173.08 | 264.61 |
Selling, General & Admin | 3.57 | 3.57 | 3.99 | 0.64 | 0.93 | 1.23 |
Other Operating Expenses | 216.84 | 212.69 | 223.35 | 308.48 | 296.45 | 203.14 |
Operating Expenses | 280.58 | 294.39 | 353.76 | 424.25 | 369.15 | 251.7 |
Operating Income | 250.14 | 128.58 | -13.16 | -299.12 | -196.07 | 12.91 |
Interest Expense | -3.51 | -3.11 | -2.65 | -4.01 | -3.99 | -4.78 |
Interest & Investment Income | 23.01 | 22.47 | 19 | 7.96 | 0.52 | 0.14 |
Currency Exchange Gain (Loss) | -8.07 | 29.35 | 16.74 | 40.26 | 6.9 | -80.53 |
Other Non Operating Income (Expenses) | -0.16 | -0.16 | 0.13 | -0.6 | -0.65 | -25.11 |
EBT Excluding Unusual Items | 261.41 | 177.13 | 20.06 | -255.5 | -193.3 | -97.37 |
Merger & Restructuring Charges | -5.68 | -15.94 | -10.91 | -61.29 | - | - |
Impairment of Goodwill | - | - | -63.65 | - | - | - |
Gain (Loss) on Sale of Investments | 6.07 | 6.07 | - | - | - | - |
Asset Writedown | -3.1 | -3.1 | -9.04 | - | -1.95 | - |
Other Unusual Items | - | - | - | - | - | -4.61 |
Pretax Income | 258.69 | 164.16 | -63.53 | -316.79 | -195.25 | -101.98 |
Income Tax Expense | 63.14 | 46.25 | 16.25 | -54.54 | -37.92 | -12.97 |
Net Income | 195.56 | 117.91 | -79.79 | -262.25 | -157.32 | -89.01 |
Net Income to Common | 195.56 | 117.91 | -79.79 | -262.25 | -157.32 | -89.01 |
Shares Outstanding (Basic) | 102 | 102 | 101 | 101 | 103 | 93 |
Shares Outstanding (Diluted) | 107 | 105 | 101 | 102 | 103 | 93 |
Shares Change (YoY) | 4.61% | 3.75% | -0.27% | -1.43% | 10.31% | 15.75% |
EPS (Basic) | 1.91 | 1.16 | -0.79 | -2.58 | -1.53 | -0.95 |
EPS (Diluted) | 1.83 | 1.12 | -0.79 | -2.58 | -1.53 | -0.95 |
Free Cash Flow | 333.24 | 228.36 | 161.02 | -204.44 | -190.65 | 31.25 |
Free Cash Flow Per Share | 3.12 | 2.17 | 1.59 | -2.01 | -1.85 | 0.33 |
Dividend Per Share | 2.000 | 2.000 | 0.600 | - | - | - |
Dividend Growth | 233.33% | 233.33% | - | - | - | - |
Gross Margin | 43.24% | 37.81% | 34.28% | 14.43% | 21.49% | 39.00% |
Operating Margin | 20.38% | 11.49% | -1.32% | -34.50% | -24.34% | 1.90% |
Profit Margin | 15.93% | 10.54% | -8.03% | -30.25% | -19.53% | -13.12% |
Free Cash Flow Margin | 27.15% | 20.41% | 16.21% | -23.58% | -23.67% | 4.61% |
EBITDA | 241.38 | 137.79 | 24.81 | -266.89 | -172.14 | 26.46 |
EBITDA Margin | 19.67% | 12.32% | 2.50% | -30.78% | -21.37% | 3.90% |
D&A For EBITDA | -8.75 | 9.22 | 37.97 | 32.22 | 23.93 | 13.55 |
EBIT | 250.14 | 128.58 | -13.16 | -299.12 | -196.07 | 12.91 |
EBIT Margin | 20.38% | 11.49% | -1.32% | -34.50% | -24.34% | 1.90% |
Effective Tax Rate | 24.41% | 28.18% | - | - | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.