OSL:CLOUD 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
Operating Revenue	512	382	333	208	35
Other Revenue	-1	-	-	-	6
Revenue	511	382	333	208	41
Revenue Growth (YoY)	33.77%	14.71%	60.10%	407.32%	1026.37%
Selling, General & Admin	33	16	23	28	7
Depreciation & Amortization	206	175	109	27	10
Amortization of Goodwill & Intangibles	-5	-9	18	8	-
Other Operating Expenses	306	227	246	158	81
Total Operating Expenses	540	409	396	221	98
Operating Income	-29	-27	-63	-13	-57
Interest Expense	-98	-87	-58	-10	-5
Interest Income	33	33	28	11	1
Net Interest Expense	-65	-54	-30	1	-4
Income (Loss) on Equity Investments	119	51	-72	120	16
Currency Exchange Gain (Loss)	15	18	68	-1	-8
Other Non-Operating Income (Expenses)	49	28	147	6	-11
EBT Excluding Unusual Items	89	16	50	113	-64
Gain (Loss) on Sale of Assets	16	118	271	8	-
Asset Writedown	-5	-	-99	-	-
Pretax Income	100	134	222	121	-64
Income Tax Expense	15	10	-11	-	-1
Earnings From Continuing Ops.	85	124	233	121	-63
Minority Interest in Earnings	-18	-28	39	-3	-
Net Income	67	96	272	118	-63
Net Income to Common	67	96	272	118	-63
Net Income Growth	-30.21%	-64.71%	130.51%	-	-
Shares Outstanding (Basic)	310	290	291	253	156
Shares Outstanding (Diluted)	324	291	292	254	156
Shares Change (YoY)	11.17%	-0.18%	14.90%	63.03%	298.59%
EPS (Basic)	0.22	0.33	0.93	0.47	-0.40
EPS (Diluted)	0.21	0.33	0.93	0.47	-0.40
EPS Growth	-36.26%	-64.58%	99.63%	-	-
Free Cash Flow	-7	-27	-311	-261	-241
Free Cash Flow Per Share	-0.02	-0.09	-1.06	-1.03	-1.55
Profit Margin	13.11%	25.13%	81.68%	56.73%	-153.66%
Free Cash Flow Margin	-1.37%	-7.07%	-93.39%	-125.48%	-587.80%
EBITDA	156	125	33	17	-48
EBITDA Margin	30.53%	32.72%	9.91%	8.17%	-117.07%
D&A For EBITDA	185	152	96	30	9
EBIT	-29	-27	-63	-13	-57
EBIT Margin	-5.67%	-7.07%	-18.92%	-6.25%	-139.02%
Effective Tax Rate	15.00%	7.46%	-	-	-
Revenue as Reported	571	548	610	217	41

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