Akastor 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
Revenue	390	922	282	269	953
Revenue Growth (YoY)	-57.70%	226.95%	4.83%	-71.77%	16.36%
Cost of Revenue	349	196	163	35	294
Gross Profit	41	726	119	234	659
Selling, General & Admin	-	-	-	3	369
Other Operating Expenses	-	78	121	149	76
Operating Expenses	57	125	149	182	521
Operating Income	-16	601	-30	52	138
Interest Expense	-166	-104	-163	-129	-408
Interest & Investment Income	-	900	172	234	192
Earnings From Equity Investments	25	-1	-363	-263	-346
Currency Exchange Gain (Loss)	-	190	48	109	38
Other Non Operating Income (Expenses)	-	-88	-77	-351	36
EBT Excluding Unusual Items	-157	1,498	-413	-348	-350
Gain (Loss) on Sale of Investments	-	108	30	58	11
Gain (Loss) on Sale of Assets	-	-	-	-	110
Asset Writedown	-	20	-	-21	-6
Pretax Income	-157	1,626	-383	-311	-235
Income Tax Expense	-	3	-	1	-20
Earnings From Continuing Operations	-157	1,623	-383	-312	-215
Earnings From Discontinued Operations	9	30	122	55	1,140
Net Income to Company	-148	1,653	-261	-257	925
Minority Interest in Earnings	-	-	-3	-19	-6
Net Income	-148	1,653	-264	-276	919
Net Income to Common	-148	1,653	-264	-276	919
Shares Outstanding (Basic)	-	272	272	272	272
Shares Outstanding (Diluted)	-	272	272	272	272
Shares Change (YoY)	-	0.00%	0.07%	0.14%	-
EPS (Basic)	-	6.07	-0.97	-1.01	3.38
EPS (Diluted)	-	6.07	-0.97	-1.01	3.38
Free Cash Flow	33	1,630	-305	-244	-208
Free Cash Flow Per Share	-	5.99	-1.12	-0.90	-0.77
Dividend Per Share	-	0.350	-	-	-
Gross Margin	10.51%	78.74%	42.20%	86.99%	69.15%
Operating Margin	-4.10%	65.18%	-10.64%	19.33%	14.48%
Profit Margin	-37.95%	179.28%	-93.62%	-102.60%	96.43%
Free Cash Flow Margin	8.46%	176.79%	-108.16%	-90.71%	-21.83%
EBITDA	41	643	-10	72	182
EBITDA Margin	10.51%	69.74%	-3.55%	26.77%	19.10%
D&A For EBITDA	57	42	20	20	44
EBIT	-16	601	-30	52	138
EBIT Margin	-4.10%	65.18%	-10.64%	19.33%	14.48%
Effective Tax Rate	-	0.18%	-	-	-

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