Måsøval AS (FRA:9QP)
Germany · Delayed Price · Currency is EUR 1.905
-0.125 (-6.16%)
Last updated: Jan 26, 2026, 9:55 AM CET
Måsøval 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 |
|---|---|---|---|---|---|---|
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 | 2,089 | 2,213 | 2,261 | 1,890 | 1,086 | 858.19 |
Other Revenue | 392.58 | 204.82 | 120.79 | 93.61 | 123.06 | 43.01 |
| 2,482 | 2,418 | 2,382 | 1,983 | 1,209 | 901.19 | |
Revenue Growth (YoY) | -9.23% | 1.53% | 20.08% | 64.10% | 34.11% | 1.46% |
Cost of Revenue | 1,498 | 1,394 | 1,324 | 511.81 | 502.61 | 505.74 |
Gross Profit | 984.04 | 1,024 | 1,058 | 1,471 | 705.97 | 395.46 |
Selling, General & Admin | 345.26 | 300.87 | 224.22 | 182.96 | 134.47 | 106.17 |
Other Operating Expenses | 344.25 | 312.75 | 277.21 | 191.6 | 68.02 | 51.8 |
Operating Expenses | 930.53 | 808.42 | 696.21 | 540.73 | 308.07 | 240.23 |
Operating Income | 53.51 | 215.1 | 361.32 | 930.73 | 397.9 | 155.23 |
Interest Expense | -193.73 | -154.63 | -151.66 | -91.09 | -26.83 | -16.51 |
Interest & Investment Income | 13.09 | 1.98 | 17.55 | 8 | 0.23 | 1.44 |
Earnings From Equity Investments | - | - | - | - | -1.31 | -1.28 |
Currency Exchange Gain (Loss) | -5.58 | -5.58 | 5.25 | -0.16 | -0.23 | - |
Other Non Operating Income (Expenses) | -25.81 | -25.81 | -24.28 | -44.83 | -29.19 | -14.41 |
EBT Excluding Unusual Items | -158.51 | 31.07 | 208.2 | 802.65 | 340.58 | 124.47 |
Gain (Loss) on Sale of Investments | - | - | - | - | -7.33 | - |
Asset Writedown | - | - | -43.96 | - | - | - |
Pretax Income | -158.51 | 31.07 | 164.24 | 802.65 | 333.25 | 124.47 |
Income Tax Expense | -89.9 | -107.36 | 297.64 | 176.39 | 51.97 | 14.05 |
Earnings From Continuing Operations | -68.61 | 138.42 | -133.4 | 626.26 | 281.28 | 110.42 |
Minority Interest in Earnings | 2.41 | 8.93 | -2.51 | -5.3 | -4.56 | -35.29 |
Net Income | -66.2 | 147.35 | -135.9 | 620.96 | 276.72 | 75.13 |
Preferred Dividends & Other Adjustments | 37.65 | 37.65 | -313.75 | 192 | - | - |
Net Income to Common | -103.85 | 109.71 | 177.85 | 428.96 | 276.72 | 75.13 |
Net Income Growth | - | - | - | 124.40% | 268.32% | -38.47% |
Shares Outstanding (Basic) | 122 | 123 | 123 | 123 | 104 | 99 |
Shares Outstanding (Diluted) | 122 | 123 | 123 | 123 | 104 | 99 |
Shares Change (YoY) | 49.89% | - | - | 17.60% | 5.44% | -8.45% |
EPS (Basic) | -0.85 | 0.90 | 1.45 | 3.50 | 2.66 | 0.76 |
EPS (Diluted) | -0.85 | 0.90 | 1.45 | 3.50 | 2.66 | 0.76 |
EPS Growth | - | -38.31% | -58.54% | 31.82% | 249.31% | -32.79% |
Free Cash Flow | -102.15 | -88.67 | 343.63 | 526.39 | 210.27 | 147.59 |
Free Cash Flow Per Share | -0.84 | -0.72 | 2.81 | 4.30 | 2.02 | 1.49 |
Dividend Per Share | - | - | 0.500 | 1.500 | - | - |
Dividend Growth | - | - | -66.67% | - | - | - |
Gross Margin | 39.65% | 42.33% | 44.41% | 74.19% | 58.41% | 43.88% |
Operating Margin | 2.16% | 8.90% | 15.17% | 46.93% | 32.92% | 17.22% |
Profit Margin | -4.18% | 4.54% | 7.47% | 21.63% | 22.90% | 8.34% |
Free Cash Flow Margin | -4.12% | -3.67% | 14.43% | 26.54% | 17.40% | 16.38% |
EBITDA | 68.97 | 299.5 | 439.12 | 995.95 | 431.45 | 177.07 |
EBITDA Margin | 2.78% | 12.39% | 18.44% | 50.22% | 35.70% | 19.65% |
D&A For EBITDA | 15.45 | 84.4 | 77.8 | 65.22 | 33.55 | 21.84 |
EBIT | 53.51 | 215.1 | 361.32 | 930.73 | 397.9 | 155.23 |
EBIT Margin | 2.16% | 8.90% | 15.17% | 46.93% | 32.92% | 17.22% |
Effective Tax Rate | - | - | 181.22% | 21.98% | 15.60% | 11.29% |
Revenue as Reported | 2,497 | 2,439 | 2,400 | 1,992 | 1,215 | 901.19 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.