Bohus ASA Income Statement

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Other Revenue	0	0	-	-0
Revenue	3,368	3,091	1,749	1,611
Revenue Growth (YoY)	-	76.74%	8.58%	-
Cost of Revenue	1,950	1,953	1,323	1,200
Gross Profit	1,418	1,137	425.5	410.14
Selling, General & Admin	678.32	556.02	245.83	236.72
Other Operating Expenses	297.98	212.18	4.04	3.12
Operating Expenses	1,203	945.04	326.8	310.78
Operating Income	215	192.1	98.7	99.35
Interest Expense	-137.96	-115.76	-36.67	-37.56
Interest & Investment Income	17.45	14.95	8.55	6.54
Earnings From Equity Investments	4.34	4.44	0.75	0.49
Currency Exchange Gain (Loss)	17.38	10.58	6.44	2.76
Other Non Operating Income (Expenses)	15.72	4.92	0.2	-0.01
Pretax Income	131.93	111.23	77.97	71.58
Income Tax Expense	36.34	30.24	16.92	16.31
Net Income	95.6	81	61.05	55.28
Net Income to Common	95.6	81	61.05	55.28
Net Income Growth	-	32.68%	10.44%	-
Shares Outstanding (Basic)	98	97	-	-
Shares Outstanding (Diluted)	98	97	-	-
EPS (Basic)	0.98	0.84	-	-
EPS (Diluted)	0.98	0.84	-	-
Free Cash Flow	574.04	486.54	120.61	67.8
Free Cash Flow Per Share	5.87	5.03	-	-
Dividend Per Share	0.515	0.515	0.627	0.626
Dividend Growth	-	-17.93%	0.16%	-
Gross Margin	42.11%	36.79%	24.33%	25.47%
Operating Margin	6.38%	6.22%	5.64%	6.17%
Profit Margin	2.84%	2.62%	3.49%	3.43%
Free Cash Flow Margin	17.05%	15.74%	6.90%	4.21%
EBITDA	259.56	232.26	118.99	113.74
EBITDA Margin	7.71%	7.51%	6.80%	7.06%
D&A For EBITDA	44.56	40.16	20.29	14.39
EBIT	215	192.1	98.7	99.35
EBIT Margin	6.38%	6.21%	5.64%	6.17%
Effective Tax Rate	27.54%	27.18%	21.70%	22.78%
Revenue as Reported	3,381	3,118	1,850	1,709