Omda AS (FRA:6Q1)
Germany · Delayed Price · Currency is EUR 3.880
+0.130 (3.47%)
At close: Nov 28, 2025
Omda AS 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 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
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 | 2017 - 2019 |
Operating Revenue | 476.29 | 426.27 | 412.1 | 368.17 | 330.52 | 229.28 | Upgrade |
Other Revenue | 0 | - | - | - | 0 | - | Upgrade |
| 476.29 | 426.27 | 412.1 | 368.17 | 330.52 | 229.28 | Upgrade | |
Revenue Growth (YoY) | 13.51% | 3.44% | 11.93% | 11.39% | 44.16% | 10.64% | Upgrade |
Cost of Revenue | 272.82 | 261.96 | 247.7 | 249.29 | 197.2 | 123.77 | Upgrade |
Gross Profit | 203.47 | 164.31 | 164.41 | 118.88 | 133.32 | 105.5 | Upgrade |
Selling, General & Admin | 24.2 | 24.2 | 23.59 | 23.28 | 20.37 | 14 | Upgrade |
Amortization of Goodwill & Intangibles | 55.78 | 51.12 | 66.77 | 85.08 | 81.33 | 39.36 | Upgrade |
Other Operating Expenses | 87.73 | 86.3 | 77.55 | 80 | 71.12 | 33.37 | Upgrade |
Operating Expenses | 171.85 | 166.57 | 172.5 | 192.14 | 175.14 | 88.24 | Upgrade |
Operating Income | 31.62 | -2.26 | -8.09 | -73.26 | -41.82 | 17.26 | Upgrade |
Interest Expense | -59.88 | -60.51 | -53.16 | -37.2 | -26.7 | -25.31 | Upgrade |
Interest & Investment Income | - | - | 3.17 | 1.97 | - | - | Upgrade |
Currency Exchange Gain (Loss) | -4.78 | -4.78 | -32.4 | -8.78 | -19.11 | - | Upgrade |
Other Non Operating Income (Expenses) | 10.67 | 7.99 | 193.84 | -1.87 | -1.49 | 0.04 | Upgrade |
EBT Excluding Unusual Items | -22.37 | -59.56 | 103.37 | -119.14 | -89.11 | -8.01 | Upgrade |
Merger & Restructuring Charges | -9.82 | -9.82 | - | -13.3 | - | - | Upgrade |
Impairment of Goodwill | - | - | - | -3.89 | - | - | Upgrade |
Pretax Income | -32.19 | -69.38 | 103.37 | -136.33 | -89.11 | -8.01 | Upgrade |
Income Tax Expense | -1.92 | -2.65 | -0.98 | -4.73 | -2.55 | 1.22 | Upgrade |
Net Income | -30.27 | -66.73 | 104.35 | -131.6 | -86.56 | -9.23 | Upgrade |
Net Income to Common | -30.27 | -66.73 | 104.35 | -131.6 | -86.56 | -9.23 | Upgrade |
Shares Outstanding (Basic) | 21 | 20 | 20 | 21 | 21 | 21 | Upgrade |
Shares Outstanding (Diluted) | 21 | 20 | 20 | 21 | 21 | 21 | Upgrade |
Shares Change (YoY) | 1.62% | -1.33% | -2.59% | - | 0.30% | - | Upgrade |
EPS (Basic) | -1.48 | -3.31 | 5.11 | -6.28 | -4.13 | -0.44 | Upgrade |
EPS (Diluted) | -1.48 | -3.31 | 5.11 | -6.28 | -4.13 | -0.44 | Upgrade |
Free Cash Flow | 99.05 | 126.57 | 33.3 | 5.56 | 16.32 | 26.48 | Upgrade |
Free Cash Flow Per Share | 4.83 | 6.28 | 1.63 | 0.27 | 0.78 | 1.27 | Upgrade |
Dividend Per Share | - | - | 0.477 | - | - | - | Upgrade |
Gross Margin | 42.72% | 38.55% | 39.90% | 32.29% | 40.34% | 46.02% | Upgrade |
Operating Margin | 6.64% | -0.53% | -1.96% | -19.90% | -12.65% | 7.53% | Upgrade |
Profit Margin | -6.36% | -15.65% | 25.32% | -35.74% | -26.19% | -4.02% | Upgrade |
Free Cash Flow Margin | 20.80% | 29.69% | 8.08% | 1.51% | 4.94% | 11.55% | Upgrade |
EBITDA | 67.61 | 29.88 | 63.26 | 15.61 | 41.83 | 58.14 | Upgrade |
EBITDA Margin | 14.19% | 7.01% | 15.35% | 4.24% | 12.66% | 25.36% | Upgrade |
D&A For EBITDA | 35.98 | 32.14 | 71.35 | 88.87 | 83.65 | 40.88 | Upgrade |
EBIT | 31.62 | -2.26 | -8.09 | -73.26 | -41.82 | 17.26 | Upgrade |
EBIT Margin | 6.64% | -0.53% | -1.96% | -19.90% | -12.65% | 7.53% | Upgrade |
Revenue as Reported | 476.29 | 428.99 | 415.07 | 369.66 | 330.66 | 229.81 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.