Moreld 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	10,080	7,125	6.42
Revenue Growth (YoY)	156910.72%	110874.89%	-
Cost of Revenue	7,102	4,942	58.24
Gross Profit	2,978	2,182	-51.82
Selling, General & Admin	45.37	45.37	-
Other Operating Expenses	563.88	613.86	109.31
Operating Expenses	2,188	1,728	109.31
Operating Income	789.64	454.57	-161.14
Interest Expense	-603.76	-627.62	-24.49
Interest & Investment Income	65.64	44.26	0.58
Earnings From Equity Investments	-15.07	-7.92	-
Currency Exchange Gain (Loss)	40.98	-188.01	102.28
Other Non Operating Income (Expenses)	-399.27	-458.98	-52.24
EBT Excluding Unusual Items	-121.83	-783.7	-135.01
Other Unusual Items	-255.46	-161.9	-
Pretax Income	-379.04	-945.6	-135.01
Income Tax Expense	-0.37	-70.61	-3.84
Earnings From Continuing Operations	-378.67	-874.99	-131.17
Earnings From Discontinued Operations	78.1	172	-
Net Income to Company	-300.57	-702.99	-131.17
Minority Interest in Earnings	-13.29	-8.3	4.22
Net Income	-313.86	-711.29	-126.95
Net Income to Common	-313.86	-711.29	-126.95
Shares Outstanding (Basic)	179	176	-
Shares Outstanding (Diluted)	179	176	-
EPS (Basic)	-1.76	-4.05	-
EPS (Diluted)	-1.76	-4.05	-
Free Cash Flow	1,434	1,322	0.74
Free Cash Flow Per Share	8.03	7.52	-
Gross Margin	29.54%	30.63%	-
Operating Margin	7.83%	6.38%	-2509.91%
Profit Margin	-3.11%	-9.98%	-1977.38%
Free Cash Flow Margin	14.22%	18.55%	11.49%
EBITDA	477.15	603.13	-
EBITDA Margin	4.73%	8.46%	-
D&A For EBITDA	-312.5	148.56	-
EBIT	789.64	454.57	-161.14
EBIT Margin	7.83%	6.38%	-
Revenue as Reported	10,091	7,136	6.42

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