ABL Group ASA Income Statement

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

Millions USD. 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	354.36	309.62	251.23	167.9	150.75
Revenue Growth (YoY)	14.45%	23.24%	49.63%	11.38%	95.74%
Gross Profit	354.36	309.62	251.23	167.9	150.75
Selling, General & Admin	170.08	152.19	126.91	89.54	83.71
Other Operating Expenses	169.04	140.59	101.77	62.15	55.8
Operating Expenses	351.01	298.87	233.98	155.03	143.3
Operating Income	3.35	10.76	17.25	12.87	7.45
Interest Expense	-3.11	-1.59	-1.29	-1.37	-0.7
Interest & Investment Income	0.47	0.07	0.17	0.1	0
Currency Exchange Gain (Loss)	-2.32	-1	-2.84	-2.51	-0.59
Other Non Operating Income (Expenses)	-	-0.34	-0.12	0.03	0.05
EBT Excluding Unusual Items	-1.61	7.91	13.17	9.12	6.21
Merger & Restructuring Charges	-0.24	-0.32	-0.72	-0.36	-0.08
Gain (Loss) on Sale of Assets	0.36	-	-	-	-
Other Unusual Items	-	-	-	1.89	0.05
Pretax Income	-1.49	7.6	12.45	10.65	6.18
Income Tax Expense	4.39	2.99	3.77	4.4	2.97
Earnings From Continuing Operations	-5.88	4.61	8.68	6.25	3.22
Minority Interest in Earnings	0.26	-0.25	-0.28	-0.06	-
Net Income	-5.62	4.36	8.4	6.2	3.22
Net Income to Common	-5.62	4.36	8.4	6.2	3.22
Net Income Growth	-	-48.11%	35.59%	92.51%	112.69%
Shares Outstanding (Basic)	132	129	118	100	95
Shares Outstanding (Diluted)	132	132	125	108	116
Shares Change (YoY)	-0.46%	5.55%	16.18%	-6.54%	39.77%
EPS (Basic)	-0.04	0.03	0.07	0.06	0.03
EPS (Diluted)	-0.04	0.03	0.07	0.06	0.03
EPS Growth	-	-57.14%	16.67%	100.00%	66.67%
Free Cash Flow	6.89	5.5	9.13	17.42	-0.24
Free Cash Flow Per Share	0.05	0.04	0.07	0.16	-0.00
Dividend Per Share	0.089	0.075	0.074	0.066	0.062
Dividend Growth	19.33%	1.16%	12.10%	5.68%	18.91%
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	0.95%	3.48%	6.87%	7.67%	4.94%
Profit Margin	-1.58%	1.41%	3.34%	3.69%	2.14%
Free Cash Flow Margin	1.94%	1.77%	3.63%	10.38%	-0.16%
EBITDA	13.5	13.55	19.38	14.36	8.54
EBITDA Margin	3.81%	4.38%	7.71%	8.55%	5.66%
D&A For EBITDA	10.14	2.79	2.13	1.49	1.09
EBIT	3.35	10.76	17.25	12.87	7.45
EBIT Margin	0.95%	3.48%	6.87%	7.67%	4.94%
Effective Tax Rate	-	39.30%	30.28%	41.31%	47.95%
Revenue as Reported	354.36	309.62	251.23	167.9	150.75

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.