DOF Group ASA (OSL:DOFG)
Norway · Delayed Price · Currency is NOK 124.50
+1.00 (0.81%)
Jul 31, 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 |
| 1,954 | 1,871 | 1,385 | 1,129 | 947.33 | 719.56 | |
Revenue Growth | 32.48% | 35.09% | 22.68% | 19.18% | 31.66% | - |
Cost of Revenue | 1,275 | 1,153 | 910 | 745 | 627.12 | 483.56 |
Gross Profit | 679 | 718 | 475 | 384 | 320.21 | 236 |
Depreciation & Amortization Expenses | 213 | 203 | 160 | 120 | 106.12 | 116.81 |
Other Operating Expenses | -8 | -7 | -98 | -157 | -60.79 | 46.72 |
Total Operating Expenses | 205 | 196 | 62 | -37 | 45.34 | 163.53 |
Operating Income | 474 | 522 | 413 | 421 | 274.88 | 72.47 |
Interest Income | 73 | 83 | 72 | 66 | 71.84 | 69.29 |
Interest Expense | -114 | -131 | -113 | -112 | -163.12 | -119.64 |
Other Non-Operating Income (Expense) | 78 | 95 | -143 | 24 | -22.1 | -47.4 |
Total Non-Operating Income (Expense) | 37 | 47 | -184 | -22 | -113.39 | -97.76 |
Pretax Income | 507 | 507 | 184 | 351 | 95.48 | -67.59 |
Provision for Income Taxes | -47 | -40 | -6 | -15 | -8.19 | -6.12 |
Net Income | 460 | 467 | 178 | 367 | 87.4 | -73.71 |
Minority Interest in Earnings | - | - | - | 4 | -1.13 | -2.61 |
Net Income to Common | 460 | 467 | 178 | 363 | 88.52 | -71.11 |
Net Income Growth | 86.99% | 162.36% | -50.96% | 310.07% | - | - |
Shares Outstanding (Basic) | 246 | 246 | 191 | 168 | 158 | 316 |
Shares Outstanding (Diluted) | 247 | 247 | 191 | 168 | 158 | 316 |
Shares Change | 18.97% | 29.68% | 13.45% | 6.17% | -49.99% | - |
EPS (Basic) | 1.86 | 1.89 | 0.93 | 2.16 | 0.56 | -0.22 |
EPS (Diluted) | 1.86 | 1.89 | 0.93 | 2.16 | 0.56 | -0.22 |
EPS Growth | 60.35% | 103.23% | -56.94% | 285.71% | - | - |
Additional Metrics
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 |
Free Cash Flow | 196 | 236 | 277 | 27 | 174.89 | 75.98 |
Free Cash Flow Growth | -14.78% | -14.80% | 925.93% | -84.56% | 130.18% | - |
Free Cash Flow Per Share | 0.79 | 0.95 | 1.45 | 0.16 | 1.11 | 0.24 |
Dividends Per Share | 1.370 | 1.300 | - | - | - | - |
Dividend Growth | 356.67% | - | - | - | - | - |
Gross Margin | 34.75% | 38.38% | 34.30% | 34.01% | 33.80% | 32.80% |
Operating Margin | 24.26% | 27.90% | 29.82% | 37.29% | 29.02% | 10.07% |
Profit Margin | 23.54% | 24.96% | 12.85% | 32.51% | 9.23% | -10.24% |
FCF Margin | 10.03% | 12.61% | 20.00% | 2.39% | 18.46% | 10.56% |
EBITDA | 702 | 738 | 498 | 397 | 339.35 | 247 |
EBITDA Margin | 35.93% | 39.44% | 35.96% | 35.16% | 35.82% | 34.33% |
EBIT | 474 | 522 | 413 | 421 | 274.88 | 72.47 |
EBIT Margin | 24.26% | 27.90% | 29.82% | 37.29% | 29.02% | 10.07% |
Effective Tax Rate | -9.27% | -7.89% | -3.26% | -4.27% | -8.57% | 9.06% |