Norwegian Air Shuttle ASA (FRA:NWC)
Germany · Delayed Price · Currency is EUR 1.434
+0.021 (1.49%)
At close: Jan 30, 2026
Norwegian Air Shuttle 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 | 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 | 36,263 | 34,183 | 24,316 | 18,068 | 4,853 | 8,149 |
Other Revenue | 1,133 | 1,134 | 1,223 | 801.6 | 214.5 | 946.4 |
| 37,396 | 35,317 | 25,539 | 18,869 | 5,068 | 9,096 | |
Revenue Growth (YoY) | 13.76% | 38.29% | 35.35% | 272.34% | -44.28% | -79.10% |
Cost of Revenue | 29,572 | 28,823 | 20,397 | 17,212 | 6,959 | 14,725 |
Gross Profit | 7,824 | 6,494 | 5,142 | 1,657 | -1,892 | -5,629 |
Other Operating Expenses | 3,912 | 4,327 | 2,875 | 2,262 | 1,627 | 3,202 |
Operating Expenses | 3,912 | 4,327 | 2,875 | 2,262 | 1,627 | 3,202 |
Operating Income | 3,913 | 2,168 | 2,268 | -604.3 | -3,518 | -8,831 |
Interest Expense | -1,218 | -1,135 | -848 | -650 | -682.3 | -2,691 |
Interest & Investment Income | 584.7 | 618.7 | 395 | 144 | 13.7 | 68.2 |
Earnings From Equity Investments | 3 | -9 | - | - | - | -7.8 |
Currency Exchange Gain (Loss) | -270 | -270 | -36 | -126.6 | 276.3 | -1,456 |
Other Non Operating Income (Expenses) | -47.7 | -18.7 | 18.2 | 2,103 | 177.1 | -77.3 |
EBT Excluding Unusual Items | 2,965 | 1,354 | 1,797 | 866.4 | -3,734 | -12,995 |
Merger & Restructuring Charges | - | - | - | - | -24.9 | -1,220 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 0.4 |
Gain (Loss) on Sale of Assets | 1.9 | 1.9 | 7.1 | 65.5 | 269.9 | -13,746 |
Other Unusual Items | - | - | - | 114.6 | 5,365 | 5,827 |
Pretax Income | 2,966 | 1,355 | 1,804 | 1,047 | 1,876 | -22,133 |
Income Tax Expense | 465.3 | 0.3 | 66.9 | 41 | 5.5 | 906.8 |
Earnings From Continuing Operations | 2,501 | 1,355 | 1,737 | 1,006 | 1,871 | -23,040 |
Minority Interest in Earnings | - | - | - | - | - | -11.1 |
Net Income | 2,501 | 1,355 | 1,737 | 1,006 | 1,871 | -23,051 |
Preferred Dividends & Other Adjustments | 98.9 | 141.9 | 126.3 | 85.9 | 31.8 | - |
Net Income to Common | 2,402 | 1,213 | 1,611 | 919.6 | 1,839 | -23,051 |
Net Income Growth | 44.51% | -21.98% | 72.74% | -46.24% | - | - |
Shares Outstanding (Basic) | 996 | 963 | 948 | 930 | 523 | 23 |
Shares Outstanding (Diluted) | 1,104 | 1,127 | 1,127 | 1,125 | 699 | 23 |
Shares Change (YoY) | -2.03% | 0.03% | 0.10% | 61.12% | 2997.47% | 1663.24% |
EPS (Basic) | 2.41 | 1.26 | 1.70 | 0.99 | 3.52 | -1022.11 |
EPS (Diluted) | 2.26 | 1.20 | 1.54 | 0.89 | 2.68 | -1022.11 |
EPS Growth | 47.51% | -22.01% | 72.56% | -66.66% | - | - |
Free Cash Flow | 2,825 | 5,714 | 4,755 | 1,571 | 133 | -1,406 |
Free Cash Flow Per Share | 2.56 | 5.07 | 4.22 | 1.40 | 0.19 | -62.33 |
Gross Margin | 20.92% | 18.39% | 20.14% | 8.78% | -37.32% | -61.89% |
Operating Margin | 10.46% | 6.14% | 8.88% | -3.20% | -69.43% | -97.09% |
Profit Margin | 6.42% | 3.44% | 6.31% | 4.87% | 36.28% | -253.43% |
Free Cash Flow Margin | 7.55% | 16.18% | 18.62% | 8.33% | 2.62% | -15.45% |
EBITDA | 3,872 | 2,784 | 2,415 | -489.7 | -3,273 | -7,479 |
EBITDA Margin | 10.36% | 7.88% | 9.45% | -2.60% | -64.59% | -82.22% |
D&A For EBITDA | -40.1 | 616.9 | 147.1 | 114.6 | 245.2 | 1,352 |
EBIT | 3,913 | 2,168 | 2,268 | -604.3 | -3,518 | -8,831 |
EBIT Margin | 10.46% | 6.14% | 8.88% | -3.20% | -69.43% | -97.09% |
Effective Tax Rate | 15.69% | 0.02% | 3.71% | 3.92% | 0.29% | - |
Revenue as Reported | 37,355 | 35,317 | 25,539 | 18,869 | 5,068 | 9,096 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.