DOF Group ASA (OSL:DOFG)
Norway · Delayed Price · Currency is NOK 119.30
+0.10 (0.08%)
Jun 2, 2026, 4:25 PM CET
DOF Group ASA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 1,953 | 1,871 | 1,385 | 1,129 | 939.6 | 720.21 | |
Revenue Growth (YoY) | 32.41% | 35.09% | 22.68% | 20.16% | 30.46% | -0.90% |
Cost of Revenue | 675 | 616 | 476 | 410 | 370.89 | 309.65 |
Gross Profit | 1,278 | 1,255 | 909 | 719 | 568.72 | 410.56 |
Selling, General & Admin | 245 | 245 | 221 | 170 | 129.52 | 76.05 |
Other Operating Expenses | 356 | 356 | 259 | 211 | 190.01 | 140.86 |
Operating Expenses | 815 | 804 | 640 | 501 | 424.79 | 333.83 |
Operating Income | 463 | 451 | 269 | 218 | 143.93 | 76.73 |
Interest Expense | -102 | -119 | -104 | -107 | -139.26 | -105.68 |
Interest & Investment Income | 19 | 24 | 25 | 23 | 6.39 | 4.99 |
Earnings From Equity Investments | 43 | 48 | 43 | 39 | 61.31 | 30.08 |
Currency Exchange Gain (Loss) | 63 | 78 | -145 | 17 | -29.94 | -64.36 |
Other Non Operating Income (Expenses) | - | 3 | -3 | -6 | -11.47 | -7.38 |
EBT Excluding Unusual Items | 486 | 485 | 85 | 184 | 30.96 | -65.61 |
Impairment of Goodwill | - | - | - | - | - | -2.16 |
Gain (Loss) on Sale of Investments | - | - | -1 | 4 | -3.96 | -0.11 |
Gain (Loss) on Sale of Assets | 15 | 15 | 2 | 7 | 7.11 | 12.37 |
Asset Writedown | 7 | 7 | 98 | 157 | 60.29 | -44.61 |
Other Unusual Items | - | - | - | - | 0.41 | 32.46 |
Pretax Income | 508 | 507 | 184 | 352 | 94.8 | -67.65 |
Income Tax Expense | 47 | 40 | 6 | -15 | 8.12 | 6.13 |
Earnings From Continuing Operations | 461 | 467 | 178 | 367 | 86.68 | -73.78 |
Minority Interest in Earnings | - | - | - | -4 | 1.12 | 2.61 |
Net Income | 461 | 467 | 178 | 363 | 87.8 | -71.17 |
Net Income to Common | 461 | 467 | 178 | 363 | 87.8 | -71.17 |
Net Income Growth | 86.64% | 162.36% | -50.96% | 313.44% | - | - |
Shares Outstanding (Basic) | 246 | 246 | 191 | 168 | 158 | 158 |
Shares Outstanding (Diluted) | 248 | 247 | 191 | 168 | 158 | 158 |
Shares Change (YoY) | 19.01% | 29.68% | 13.45% | 6.17% | - | - |
EPS (Basic) | 1.87 | 1.90 | 0.93 | 2.16 | 0.55 | -0.45 |
EPS (Diluted) | 1.86 | 1.89 | 0.93 | 2.16 | 0.55 | -0.45 |
EPS Growth | 56.57% | 103.23% | -56.95% | 289.40% | - | - |
Free Cash Flow | 219 | 257 | 277 | 27 | 173.47 | 76.05 |
Free Cash Flow Per Share | 0.89 | 1.04 | 1.45 | 0.16 | 1.10 | 0.48 |
Dividend Per Share | 1.370 | 1.300 | - | - | - | - |
Gross Margin | 65.44% | 67.08% | 65.63% | 63.69% | 60.53% | 57.01% |
Operating Margin | 23.71% | 24.10% | 19.42% | 19.31% | 15.32% | 10.65% |
Profit Margin | 23.61% | 24.96% | 12.85% | 32.15% | 9.34% | -9.88% |
Free Cash Flow Margin | 11.21% | 13.74% | 20.00% | 2.39% | 18.46% | 10.56% |
EBITDA | 683 | 662 | 428 | 343 | 253.96 | 199.09 |
EBITDA Margin | 34.97% | 35.38% | 30.90% | 30.38% | 27.03% | 27.64% |
D&A For EBITDA | 220 | 211 | 159 | 125 | 110.03 | 122.36 |
EBIT | 463 | 451 | 269 | 218 | 143.93 | 76.73 |
EBIT Margin | 23.71% | 24.10% | 19.42% | 19.31% | 15.32% | 10.65% |
Effective Tax Rate | 9.25% | 7.89% | 3.26% | - | 8.57% | - |