Måsøval AS (OSL:MAS)
Norway · Delayed Price · Currency is NOK 33.90
0.00 (0.00%)
Jun 3, 2026, 11:27 AM CET
Måsøval AS Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. 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 |
Operating Revenue | 2,180 | 2,324 | 2,213 | 2,261 | 1,890 | 1,086 |
Other Revenue | 590.82 | 617.59 | 464.6 | 120.79 | 93.61 | 123.06 |
| 2,771 | 2,942 | 2,678 | 2,382 | 1,983 | 1,209 | |
Revenue Growth (YoY) | -5.30% | 9.85% | 12.44% | 20.08% | 64.10% | 34.11% |
Cost of Revenue | 1,588 | 1,922 | 1,572 | 1,324 | 511.81 | 502.61 |
Gross Profit | 1,182 | 1,020 | 1,106 | 1,058 | 1,471 | 705.97 |
Selling, General & Admin | 391.08 | 386.59 | 300.87 | 224.22 | 182.96 | 134.47 |
Other Operating Expenses | 409.74 | 414.76 | 414.49 | 277.21 | 191.6 | 68.02 |
Operating Expenses | 1,090 | 1,074 | 910.16 | 696.21 | 540.73 | 308.07 |
Operating Income | 91.64 | -54.54 | 196 | 361.32 | 930.73 | 397.9 |
Interest Expense | -150.48 | -156.96 | -131.08 | -151.66 | -91.09 | -26.83 |
Interest & Investment Income | - | 2.79 | 1.98 | 17.55 | 8 | 0.23 |
Earnings From Equity Investments | - | - | - | - | - | -1.31 |
Currency Exchange Gain (Loss) | -1.08 | -1.08 | -5.58 | 5.25 | -0.16 | -0.23 |
Other Non Operating Income (Expenses) | -19.11 | -19.11 | -6.71 | -24.28 | -44.83 | -29.19 |
EBT Excluding Unusual Items | -79.03 | -228.89 | 54.62 | 208.2 | 802.65 | 340.58 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -7.33 |
Asset Writedown | - | - | - | -43.96 | - | - |
Pretax Income | -79.03 | -228.89 | 54.62 | 164.24 | 802.65 | 333.25 |
Income Tax Expense | -76.91 | -151 | -102.18 | 297.64 | 176.39 | 51.97 |
Earnings From Continuing Operations | -2.12 | -77.89 | 156.8 | -133.4 | 626.26 | 281.28 |
Minority Interest in Earnings | 2.67 | 4.86 | 8.93 | -2.51 | -5.3 | -4.56 |
Net Income | 0.55 | -73.03 | 165.73 | -135.9 | 620.96 | 276.72 |
Preferred Dividends & Other Adjustments | - | - | - | -313.75 | 192 | - |
Net Income to Common | 0.55 | -73.03 | 165.73 | 177.85 | 428.96 | 276.72 |
Net Income Growth | -92.90% | - | - | - | 124.40% | 268.32% |
Shares Outstanding (Basic) | 123 | 123 | 123 | 123 | 123 | 104 |
Shares Outstanding (Diluted) | 123 | 123 | 123 | 123 | 123 | 104 |
Shares Change (YoY) | -0.23% | - | - | - | 17.60% | 5.44% |
EPS (Basic) | 0.00 | -0.60 | 1.35 | 1.45 | 3.50 | 2.66 |
EPS (Diluted) | 0.00 | -0.60 | 1.35 | 1.45 | 3.50 | 2.66 |
EPS Growth | -92.88% | - | -6.82% | -58.54% | 31.82% | 249.31% |
Free Cash Flow | 353.39 | 505.72 | -88.67 | 343.63 | 526.39 | 210.27 |
Free Cash Flow Per Share | 2.88 | 4.13 | -0.72 | 2.81 | 4.30 | 2.02 |
Dividend Per Share | - | - | - | 0.500 | 1.500 | - |
Dividend Growth | - | - | - | -66.67% | - | - |
Gross Margin | 42.67% | 34.66% | 41.31% | 44.41% | 74.19% | 58.41% |
Operating Margin | 3.31% | -1.85% | 7.32% | 15.17% | 46.93% | 32.92% |
Profit Margin | 0.02% | -2.48% | 6.19% | 7.47% | 21.63% | 22.90% |
Free Cash Flow Margin | 12.75% | 17.19% | -3.31% | 14.43% | 26.54% | 17.40% |
EBITDA | 164.14 | 44.3 | 280.4 | 439.12 | 995.95 | 431.45 |
EBITDA Margin | 5.92% | 1.51% | 10.47% | 18.44% | 50.22% | 35.70% |
D&A For EBITDA | 72.51 | 98.84 | 84.4 | 77.8 | 65.22 | 33.55 |
EBIT | 91.64 | -54.54 | 196 | 361.32 | 930.73 | 397.9 |
EBIT Margin | 3.31% | -1.85% | 7.32% | 15.17% | 46.93% | 32.92% |
Effective Tax Rate | - | - | - | 181.22% | 21.98% | 15.60% |
Revenue as Reported | 2,792 | 2,963 | 2,698 | 2,400 | 1,992 | 1,215 |