Komplett 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	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	15,775	14,932	15,541	14,299	10,903
Revenue	15,775	14,932	15,541	14,299	10,903
Revenue Growth (YoY)	5.65%	-3.92%	8.69%	31.15%	11.65%
Cost of Revenue	14,612	14,224	14,664	13,644	10,092
Gross Profit	1,163	708	877	655	811
Other Operating Expenses	772	391	445	354	308
Operating Expenses	1,180	775	780	610	437
Operating Income	-17	-67	97	45	374
Interest Expense	-169	-142.9	-135.3	-111	-28.16
Interest & Investment Income	-	11.7	9	2	2.93
Earnings From Equity Investments	-	1	3	4	3
Currency Exchange Gain (Loss)	-	1.8	-2	-	0.21
Other Non Operating Income (Expenses)	-1	-40.6	-37.7	1	1.02
EBT Excluding Unusual Items	-187	-236	-66	-59	353
Merger & Restructuring Charges	-	-	-	-39	-5
Asset Writedown	-538	-	-983	-	-
Pretax Income	-725	-236	-1,049	-98	348
Income Tax Expense	-65	-44	-11	-56	48
Earnings From Continuing Operations	-660	-192	-1,038	-42	300
Earnings From Discontinued Operations	-	-	-	10	-
Net Income to Company	-660	-192	-1,038	-32	300
Net Income	-660	-192	-1,038	-32	300
Preferred Dividends & Other Adjustments	-	-	-	-	1,996
Net Income to Common	-660	-192	-1,038	-32	-1,696
Net Income Growth	-	-	-	-	35.75%
Shares Outstanding (Basic)	175	175	175	105	51
Shares Outstanding (Diluted)	175	175	175	105	51
Shares Change (YoY)	-	0.00%	67.44%	104.60%	254.17%
EPS (Basic)	-3.76	-1.10	-5.92	-0.31	-33.14
EPS (Diluted)	-3.76	-1.10	-5.92	-0.31	-33.14
Free Cash Flow	627	910	654	925	9
Free Cash Flow Per Share	3.58	5.19	3.73	8.83	0.18
Gross Margin	7.37%	4.74%	5.64%	4.58%	7.44%
Operating Margin	-0.11%	-0.45%	0.62%	0.32%	3.43%
Profit Margin	-4.18%	-1.29%	-6.68%	-0.22%	-15.55%
Free Cash Flow Margin	3.98%	6.09%	4.21%	6.47%	0.08%
EBITDA	87	33	189	113	438
EBITDA Margin	0.55%	0.22%	1.22%	0.79%	4.02%
D&A For EBITDA	104	100	92	68	64
EBIT	-17	-67	97	45	374
EBIT Margin	-0.11%	-0.45%	0.62%	0.32%	3.43%
Effective Tax Rate	-	-	-	-	13.79%
Revenue as Reported	-	15,301	15,861	14,618	11,043

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