Hynion 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
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	6.33	4.63	4.16	1.72	0.97
Revenue Growth (YoY)	33.95%	11.43%	141.32%	77.05%	-
Cost of Revenue	4.83	6.64	7.99	4.42	1.94
Gross Profit	1.5	-2.01	-3.83	-2.7	-0.97
Selling, General & Admin	7.34	10.69	9.61	6.1	2.67
Other Operating Expenses	11.19	14.02	13.07	7.66	1.3
Operating Expenses	20.51	26.58	24.43	14.2	4.06
Operating Income	-19.01	-28.59	-28.26	-16.9	-5.03
Interest Expense	-0.89	-0.01	-0	-0	-0.02
Interest & Investment Income	-	0.01	0	-	-
Other Non Operating Income (Expenses)	0.2	0.2	-0.13	0.09	-1
EBT Excluding Unusual Items	-19.69	-28.39	-28.38	-16.81	-6.04
Asset Writedown	-3.83	-3.83	-0.81	-	-
Pretax Income	-23.52	-32.22	-29.19	-16.81	-6.04
Income Tax Expense	-	-	-	-	0.01
Net Income	-23.52	-32.22	-29.19	-16.81	-6.06
Net Income to Common	-23.52	-32.22	-29.19	-16.81	-6.06
Shares Outstanding (Basic)	107	107	106	56	-
Shares Outstanding (Diluted)	107	107	106	56	-
Shares Change (YoY)	-	0.89%	90.00%	-	-
EPS (Basic)	-0.22	-0.30	-0.28	-0.30	-
EPS (Diluted)	-0.22	-0.30	-0.28	-0.30	-
Free Cash Flow	-10.8	-23.38	-38.15	-28.57	-11.76
Free Cash Flow Per Share	-0.10	-0.22	-0.36	-0.51	-
Gross Margin	23.70%	-43.37%	-92.17%	-156.66%	-99.20%
Operating Margin	-300.18%	-617.27%	-679.90%	-981.10%	-516.65%
Profit Margin	-371.37%	-695.68%	-702.37%	-975.79%	-622.70%
Free Cash Flow Margin	-170.58%	-504.80%	-917.89%	-1658.78%	-1208.76%
EBITDA	-17.1	-26.77	-26.51	-16.46	-4.94
D&A For EBITDA	1.92	1.82	1.75	0.44	0.08
EBIT	-19.01	-28.59	-28.26	-16.9	-5.03
Revenue as Reported	6.33	4.63	4.37	1.72	1.74

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