Moreld ASA Income Statement

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	9,829	7,125	6.42
Revenue Growth (YoY)	37.95%	110874.89%	-
Cost of Revenue	7,152	4,942	58.24
Gross Profit	2,677	2,182	-51.82
Selling, General & Admin	-	45.37	-
Other Operating Expenses	452.09	613.86	109.31
Operating Expenses	1,856	1,728	109.31
Operating Income	821.67	454.57	-161.14
Interest Expense	-453.48	-627.62	-24.49
Interest & Investment Income	46.62	44.26	0.58
Earnings From Equity Investments	-11.16	-7.92	-
Currency Exchange Gain (Loss)	191.42	-188.01	102.28
Other Non Operating Income (Expenses)	-19.09	-458.98	-52.24
EBT Excluding Unusual Items	575.97	-783.7	-135.01
Other Unusual Items	-198.69	-161.9	-
Pretax Income	377.28	-945.6	-135.01
Income Tax Expense	92.63	-70.61	-3.84
Earnings From Continuing Operations	284.65	-874.99	-131.17
Earnings From Discontinued Operations	-	172	-
Net Income to Company	284.65	-702.99	-131.17
Minority Interest in Earnings	-	-8.3	4.22
Net Income	284.65	-711.29	-126.95
Net Income to Common	284.65	-711.29	-126.95
Shares Outstanding (Basic)	179	176	-
Shares Outstanding (Diluted)	179	176	-
Shares Change (YoY)	1.82%	-	-
EPS (Basic)	1.59	-4.05	-
EPS (Diluted)	1.59	-4.05	-
Free Cash Flow	1,394	1,322	0.74
Free Cash Flow Per Share	7.79	7.52	-
Dividend Per Share	1.680	-	-
Gross Margin	27.24%	30.63%	-
Operating Margin	8.36%	6.38%	-2509.91%
Profit Margin	2.90%	-9.98%	-1977.38%
Free Cash Flow Margin	14.18%	18.55%	11.49%
EBITDA	1,037	603.13	-
EBITDA Margin	10.55%	8.46%	-
D&A For EBITDA	215.34	148.56	-
EBIT	821.67	454.57	-161.14
EBIT Margin	8.36%	6.38%	-
Effective Tax Rate	24.55%	-	-
Revenue as Reported	9,838	7,136	6.42

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