Borgestad ASA (OSL:BOR)
Norway · Delayed Price · Currency is NOK 15.70
-0.05 (-0.32%)
Nov 13, 2026, 4:25 PM CET
Borgestad 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 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Operating Revenue | 1,116 | 1,106 | 1,140 | 1,106 | 918.77 | 883.26 |
Other Revenue | -0 | -0 | - | - | - | - |
| 1,116 | 1,106 | 1,140 | 1,106 | 918.77 | 883.26 | |
Revenue Growth | 1.68% | -3.03% | 3.08% | 20.40% | 4.02% | 5.28% |
Cost of Revenue | 516.32 | 504.08 | 528.95 | 582.57 | 444.87 | 297.12 |
Gross Profit | 599.21 | 601.62 | 611.31 | 523.63 | 473.9 | 586.14 |
Selling, General & Admin | 372.65 | 390.48 | 394.86 | 347.11 | 292.53 | 253.59 |
Other Operating Expenses | 92.93 | 104.48 | 82.85 | 68.76 | 131.71 | 297.86 |
Operating Expenses | 508.11 | 534.79 | 512.44 | 447.62 | 456.04 | 584.75 |
Operating Income | 91.1 | 66.84 | 98.87 | 76.01 | 17.86 | 1.39 |
Interest Expense | -30.31 | -30.45 | -27.4 | -51.91 | -47.43 | -52.66 |
Interest & Investment Income | 5.78 | 5.78 | 6.41 | 21.46 | 1.25 | - |
Currency Exchange Gain (Loss) | -6.41 | -0.34 | 1.39 | 6.36 | -6.84 | -2.14 |
Other Non Operating Income (Expenses) | -1.87 | -2.72 | -2.45 | 2.21 | 0.93 | -0.92 |
EBT Excluding Unusual Items | 58.29 | 39.1 | 76.82 | 54.13 | -34.22 | -54.33 |
Gain (Loss) on Sale of Investments | -1 | -1 | - | -1.31 | - | -27.57 |
Gain (Loss) on Sale of Assets | 0.63 | 0.63 | 5.47 | 0.02 | 1.24 | 41.93 |
Asset Writedown | -4.47 | -14.86 | - | -90.13 | -91.34 | - |
Pretax Income | 53.45 | 23.87 | 82.29 | -37.28 | -124.32 | -39.97 |
Income Tax Expense | 11.29 | 3.54 | 20.52 | 26.31 | 1.79 | -16.38 |
Earnings From Continuing Operations | 42.16 | 20.33 | 61.76 | -63.59 | -126.11 | -23.6 |
Minority Interest in Earnings | -5.02 | -5.02 | -16.54 | -14.69 | 1.3 | -0.48 |
Net Income | 37.14 | 15.31 | 45.23 | -78.28 | -124.81 | -24.08 |
Net Income to Common | 37.14 | 15.31 | 45.23 | -78.28 | -124.81 | -24.08 |
Net Income Growth | 168.51% | -66.15% | - | - | - | - |
Shares Outstanding (Basic) | 35 | 35 | 35 | 8 | 3 | 0 |
Shares Outstanding (Diluted) | 35 | 35 | 35 | 8 | 3 | 0 |
Shares Change | -0.95% | - | 312.51% | 203.17% | 781.84% | 0.02% |
EPS (Basic) | 1.06 | 0.44 | 1.29 | -9.21 | -44.52 | -75.73 |
EPS (Diluted) | 1.06 | 0.44 | 1.29 | -9.21 | -44.52 | -75.73 |
EPS Growth | 171.09% | -66.15% | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Free Cash Flow | 89.73 | 21.91 | 139.33 | 129 | -63 | -13.43 |
Free Cash Flow Per Share | 2.57 | 0.63 | 3.97 | 15.18 | -22.47 | -42.24 |
Dividend Per Share | - | 0.500 | 0.800 | - | - | - |
Dividend Growth | - | -37.50% | - | - | - | - |
Gross Margin | 53.72% | 54.41% | 53.61% | 47.34% | 51.58% | 66.36% |
Operating Margin | 8.17% | 6.04% | 8.67% | 6.87% | 1.94% | 0.16% |
Profit Margin | 3.33% | 1.39% | 3.97% | -7.08% | -13.58% | -2.73% |
Free Cash Flow Margin | 8.04% | 1.98% | 12.22% | 11.66% | -6.86% | -1.52% |
EBITDA | 117.49 | 90.52 | 117.85 | 94.5 | 38.39 | 24.43 |
EBITDA Margin | 10.53% | 8.19% | 10.33% | 8.54% | 4.18% | 2.77% |
D&A For EBITDA | 26.4 | 23.69 | 18.98 | 18.49 | 20.52 | 23.05 |
EBIT | 91.1 | 66.84 | 98.87 | 76.01 | 17.86 | 1.39 |
EBIT Margin | 8.17% | 6.04% | 8.67% | 6.87% | 1.94% | 0.16% |
Effective Tax Rate | 21.12% | 14.82% | 24.94% | - | - | - |
Revenue as Reported | 1,126 | 1,126 | 1,169 | 1,141 | 931.73 | 946.9 |