LINK Mobility Group Holding ASA (FRA:L1N)
Germany · Delayed Price · Currency is EUR 2.915
+0.030 (1.04%)
At close: Jan 27, 2026
FRA:L1N 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 |
| 6,951 | 6,994 | 6,282 | 4,914 | 4,410 | 3,539 | |
Revenue Growth (YoY) | 0.15% | 11.33% | 27.85% | 11.42% | 24.61% | 22.46% |
Cost of Revenue | 5,701 | 5,885 | 5,340 | 4,202 | 3,709 | 2,982 |
Gross Profit | 1,250 | 1,109 | 942.24 | 711.66 | 701.53 | 557.29 |
Selling, General & Admin | 43.29 | 13.99 | 11.22 | 12.84 | 19.09 | 11.16 |
Other Operating Expenses | 418.78 | 407.63 | 360.57 | 307.34 | 287.86 | 222.93 |
Operating Expenses | 828.73 | 755.72 | 709.32 | 617.16 | 644.66 | 505.48 |
Operating Income | 421.64 | 353.38 | 232.92 | 94.5 | 56.88 | 51.81 |
Interest Expense | -204.02 | -163.24 | -146.04 | -150.5 | -127.52 | -207.09 |
Interest & Investment Income | 99.15 | 99.15 | 6.37 | 2.14 | - | - |
Currency Exchange Gain (Loss) | -44.27 | 36.68 | 44.32 | 94.23 | 99.75 | -101.22 |
Other Non Operating Income (Expenses) | -18.02 | -15.95 | 0.16 | 1.89 | 0 | -118.74 |
EBT Excluding Unusual Items | 254.47 | 310.01 | 137.73 | 42.27 | 29.1 | -375.24 |
Merger & Restructuring Charges | -90.94 | -64.13 | -14.04 | -52.71 | -90.06 | -29.59 |
Impairment of Goodwill | - | - | - | -180.36 | - | - |
Other Unusual Items | -12.15 | -24.69 | -72.72 | 15.81 | 13.29 | - |
Pretax Income | 151.38 | 221.19 | 50.97 | -174.99 | -47.67 | -404.83 |
Income Tax Expense | 46.39 | 49.64 | 12.62 | 18.57 | 29.89 | -76.82 |
Earnings From Continuing Operations | 104.99 | 171.54 | 38.36 | -193.56 | -77.56 | -328.01 |
Earnings From Discontinued Operations | -131.33 | 84.03 | 28.93 | 42.46 | - | - |
Net Income | -26.33 | 255.57 | 67.28 | -151.11 | -77.56 | -328.01 |
Net Income to Common | -26.33 | 255.57 | 67.28 | -151.11 | -77.56 | -328.01 |
Net Income Growth | - | 279.85% | - | - | - | - |
Shares Outstanding (Basic) | 299 | 298 | 297 | 296 | 294 | 271 |
Shares Outstanding (Diluted) | 299 | 306 | 306 | 298 | 294 | 271 |
Shares Change (YoY) | -3.47% | 0.31% | 2.54% | 1.26% | 8.62% | 26.80% |
EPS (Basic) | -0.09 | 0.86 | 0.23 | -0.51 | -0.26 | -1.21 |
EPS (Diluted) | -0.09 | 0.83 | 0.23 | -0.51 | -0.26 | -1.21 |
EPS Growth | - | 268.29% | - | - | - | - |
Free Cash Flow | 639.72 | 613.08 | 717.34 | 414.05 | 353.44 | 354.58 |
Free Cash Flow Per Share | 2.14 | 2.00 | 2.35 | 1.39 | 1.20 | 1.31 |
Gross Margin | 17.99% | 15.86% | 15.00% | 14.48% | 15.91% | 15.75% |
Operating Margin | 6.07% | 5.05% | 3.71% | 1.92% | 1.29% | 1.46% |
Profit Margin | -0.38% | 3.65% | 1.07% | -3.08% | -1.76% | -9.27% |
Free Cash Flow Margin | 9.20% | 8.77% | 11.42% | 8.43% | 8.01% | 10.02% |
EBITDA | 776 | 673.93 | 550.62 | 391.48 | 376.96 | 298.85 |
EBITDA Margin | 11.16% | 9.64% | 8.77% | 7.97% | 8.55% | 8.44% |
D&A For EBITDA | 354.35 | 320.56 | 317.7 | 296.99 | 320.08 | 247.04 |
EBIT | 421.64 | 353.38 | 232.92 | 94.5 | 56.88 | 51.81 |
EBIT Margin | 6.07% | 5.05% | 3.71% | 1.92% | 1.29% | 1.46% |
Effective Tax Rate | 30.64% | 22.44% | 24.75% | - | - | - |
Revenue as Reported | 6,994 | 6,994 | 6,282 | 4,914 | 4,410 | 3,539 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.