Airthings ASA Income Statement

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

Millions USD. 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
Revenue	33.86	38.5	36.59	35.42	33.67	20.89
Revenue Growth (YoY)	-12.07%	5.20%	3.30%	5.21%	61.16%	31.69%
Cost of Revenue	14.96	16.84	14.3	14.47	13.04	7.58
Gross Profit	18.9	21.65	22.29	20.96	20.63	13.32
Selling, General & Admin	19.52	20.53	20.2	22.33	19.88	12.45
Other Operating Expenses	11.8	10.19	8.92	10.42	8.79	5.66
Operating Expenses	35.91	35.37	30.64	34.18	30	18.84
Operating Income	-17.01	-13.72	-8.35	-13.22	-9.37	-5.52
Interest Expense	-2.18	-0.22	-0.22	-0.21	-0.23	-0.26
Interest & Investment Income	-	0.35	0.41	0.26	0.1	0.02
Currency Exchange Gain (Loss)	1.82	1.82	0.26	0.91	0.22	-0.42
Other Non Operating Income (Expenses)	-0.25	-0.25	-0.13	-	-0.04	0
EBT Excluding Unusual Items	-17.62	-12.02	-8.03	-12.25	-9.32	-6.18
Asset Writedown	-	-	-	-1.44	-	-
Pretax Income	-17.62	-12.02	-8.03	-13.7	-9.32	-6.18
Income Tax Expense	9.44	5.67	-1.77	-3.13	-2.06	-2.04
Net Income to Company	-	-17.69	-6.26	-10.57	-7.26	-4.13
Net Income	-27.06	-17.69	-6.26	-10.57	-7.26	-4.13
Net Income to Common	-27.06	-17.69	-6.26	-10.57	-7.26	-4.13
Shares Outstanding (Basic)	199	198	195	173	171	132
Shares Outstanding (Diluted)	199	198	195	173	171	132
Shares Change (YoY)	0.52%	1.57%	12.66%	0.89%	29.89%	18.89%
EPS (Basic)	-0.14	-0.09	-0.03	-0.06	-0.04	-0.03
EPS (Diluted)	-0.14	-0.09	-0.03	-0.06	-0.04	-0.03
Free Cash Flow	-7.31	-2.03	-3.5	-22.51	-16.37	-4.82
Free Cash Flow Per Share	-0.04	-0.01	-0.02	-0.13	-0.10	-0.04
Gross Margin	55.82%	56.25%	60.91%	59.17%	61.27%	63.74%
Operating Margin	-50.22%	-35.63%	-22.82%	-37.31%	-27.83%	-26.43%
Profit Margin	-79.92%	-45.95%	-17.10%	-29.83%	-21.57%	-19.77%
Free Cash Flow Margin	-21.57%	-5.28%	-9.55%	-63.54%	-48.63%	-23.05%
EBITDA	-15.76	-12.67	-7.89	-12.86	-8.94	-5.32
EBITDA Margin	-46.55%	-32.92%	-21.55%	-36.30%	-26.55%	-25.47%
D&A For EBITDA	1.24	1.04	0.46	0.36	0.43	0.2
EBIT	-17.01	-13.72	-8.35	-13.22	-9.37	-5.52
EBIT Margin	-50.22%	-35.63%	-22.82%	-37.31%	-27.83%	-26.43%
Revenue as Reported	33.86	38.5	36.59	35.42	33.7	21.02

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