Horisont Energi AS Income Statement

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Other Revenue	5	5	-	-	-	-
Revenue	5	5	-	-	-	-
Gross Profit	5	5	-	-	-	-
Selling, General & Admin	85.5	79.26	41.18	9.04	6.09	-
Other Operating Expenses	30.72	124.11	99.66	42.69	7.41	0.93
Operating Expenses	120.18	207.99	143.5	52.98	13.5	0.93
Operating Income	-115.18	-202.99	-143.5	-52.98	-13.5	-0.93
Interest Expense	-0.62	-0.6	-0.21	-0.25	-0.07	-
Interest & Investment Income	8.22	12.13	10.22	0.89	0	0
Other Non Operating Income (Expenses)	-0.82	-1.49	-0.29	0.02	-0	-
Pretax Income	-108.39	-192.96	-133.79	-52.31	-13.57	-0.93
Income Tax Expense	-	-	-	-0.01	-9.14	-
Net Income	-108.39	-192.96	-133.79	-52.3	-4.43	-0.93
Net Income to Common	-108.39	-192.96	-133.79	-52.3	-4.43	-0.93
Shares Outstanding (Basic)	22	22	22	16	7	-
Shares Outstanding (Diluted)	22	22	22	16	7	-
Shares Change (YoY)	-	-	40.86%	114.48%	-	-
EPS (Basic)	-4.85	-8.64	-5.99	-3.30	-0.60	-
EPS (Diluted)	-4.85	-8.64	-5.99	-3.30	-0.60	-
Free Cash Flow	-139.58	-184.1	-115.78	-52.5	-9.2	-0.47
Free Cash Flow Per Share	-6.25	-8.25	-5.19	-3.31	-1.25	-
Gross Margin	100.00%	100.00%	-	-	-	-
Operating Margin	-2303.51%	-4059.72%	-	-	-	-
Profit Margin	-2167.85%	-3859.10%	-	-	-	-
Free Cash Flow Margin	-2791.61%	-3681.95%	-	-	-	-
EBITDA	-115.05	-202.86	-143.45	-51.73	-	-
D&A For EBITDA	0.12	0.12	0.05	1.25	-	-
EBIT	-115.18	-202.99	-143.5	-52.98	-13.5	-0.93
Revenue as Reported	7.03	5	-	0.38	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.