Arendals Fossekompani ASA (FRA:5VZ)

Arendals Fossekompani ASA Income Statement

Financials in millions NOK. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	3,848	4,319	3,884	4,569	4,196	3,102
Other Revenue	11	-0	-	-	32.03	-
Revenue	3,859	4,319	3,884	4,569	4,228	3,102
Revenue Growth (YoY)	-8.29%	11.21%	-14.99%	8.04%	36.32%	-30.29%
Cost of Revenue	1,579	1,929	1,531	1,492	1,623	1,082
Gross Profit	2,280	2,390	2,353	3,076	2,605	2,020
Selling, General & Admin	1,291	1,294	1,227	1,691	1,422	1,307
Amortization of Goodwill & Intangibles	50.07	40.07	37.8	104.31	58.37	61.65
Other Operating Expenses	490.5	526.5	506.82	632.98	496.45	303.66
Operating Expenses	2,002	2,015	1,901	2,612	2,147	1,842
Operating Income	277.86	374.86	451.39	464.36	457.84	177.4
Interest Expense	-104.92	-153.92	-83.03	-47.93	-53.47	-69.47
Interest & Investment Income	131.91	94.91	69.39	39.44	16.99	26.48
Earnings From Equity Investments	726.18	-33.82	-14.38	-40.41	-12.17	-14.32
Currency Exchange Gain (Loss)	3.07	3.07	24.94	57.05	15.97	-4.32
Other Non Operating Income (Expenses)	-46.2	-40.2	32.05	0.37	-8.06	0.38
EBT Excluding Unusual Items	987.89	244.89	480.35	472.88	417.08	116.14
Merger & Restructuring Charges	-	-	-18.03	-39.39	-1.39	-43.78
Impairment of Goodwill	-	-	-	-	-1.17	-0.87
Gain (Loss) on Sale of Investments	-	-	-7.64	-	-77.74	-
Gain (Loss) on Sale of Assets	0.66	0.66	1.1	1.82	0.28	28
Asset Writedown	-14.21	-18.21	-	-9.69	-5.33	-
Pretax Income	974.34	227.34	455.78	425.62	331.74	99.49
Income Tax Expense	201.65	269.65	394.47	458.14	234.73	33.71
Earnings From Continuing Operations	772.68	-42.32	61.31	-32.52	97.01	65.78
Earnings From Discontinued Operations	3,041	2,286	-90.83	-	28.82	54.36
Net Income to Company	3,814	2,244	-29.52	-32.52	125.83	120.14
Minority Interest in Earnings	-352.56	-6.56	62.11	38.26	-19.12	-58.22
Net Income	3,462	2,238	32.59	5.74	106.71	61.92
Net Income to Common	3,462	2,238	32.59	5.74	106.71	61.92
Net Income Growth	-	6765.85%	467.38%	-94.62%	72.34%	38.19%
Shares Outstanding (Basic)	69	55	55	55	55	55
Shares Outstanding (Diluted)	69	55	55	55	55	55
Shares Change (YoY)	186.83%	0.12%	-0.03%	-0.07%	0.05%	0.40%
EPS (Basic)	50.08	40.76	0.59	0.10	1.94	1.13
EPS (Diluted)	50.08	40.76	0.59	0.10	1.94	1.13
EPS Growth	-	6757.75%	467.57%	-94.61%	72.25%	37.64%
Free Cash Flow	116.46	266.46	-1,047	64.96	604.37	-68.29
Free Cash Flow Per Share	1.69	4.85	-19.09	1.18	11.01	-1.25
Dividend Per Share	1.000	4.000	4.000	3.800	3.350	1.900
Dividend Growth	-75.00%	-	5.26%	13.43%	76.32%	-15.18%
Gross Margin	59.09%	55.34%	60.58%	67.34%	61.61%	65.11%
Operating Margin	7.20%	8.68%	11.62%	10.16%	10.83%	5.72%
Profit Margin	89.70%	51.81%	0.84%	0.13%	2.52%	2.00%
Free Cash Flow Margin	3.02%	6.17%	-26.95%	1.42%	14.29%	-2.20%
EBITDA	-750.73	796.27	608.93	613.17	576.76	312
EBITDA Margin	-19.45%	18.44%	15.68%	13.42%	13.64%	10.06%
D&A For EBITDA	-1,029	421.41	157.54	148.82	118.92	134.6
EBIT	277.86	374.86	451.39	464.36	457.84	177.4
EBIT Margin	7.20%	8.68%	11.62%	10.16%	10.83%	5.72%
Effective Tax Rate	20.70%	118.61%	86.55%	107.64%	70.76%	33.88%
Revenue as Reported	3,896	4,363	3,897	4,587	4,232	3,157

Source: S&P Global Market Intelligence. Standard template. Financial Sources.