Måsøval AS (OSL:MAS)
Norway · Delayed Price · Currency is NOK 37.80
-0.10 (-0.26%)
Aug 4, 2026, 4:25 PM 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 |
| 2,792 | 2,963 | 2,698 | 2,400 | 1,992 | 1,236 | |
Revenue Growth | -5.29% | 9.82% | 12.42% | 20.49% | 61.23% | 37.10% |
Cost of Revenue | 890.05 | 1,753 | 1,341 | 1,166 | 681.87 | 587.19 |
Gross Profit | 1,902 | 1,211 | 1,357 | 1,234 | 1,310 | 648.37 |
Selling, General & Admin | 354.34 | 349.85 | - | 242.88 | 196.79 | 141.44 |
Depreciation & Amortization Expenses | 289.66 | 272.75 | - | 194.77 | 166.17 | 68.46 |
Other Operating Expenses | 497.57 | 642.52 | - | 391.5 | 491.15 | 152.08 |
Total Operating Expenses | 1,142 | 1,265 | 0 | 829.15 | 854.11 | 361.97 |
Operating Income | 91.64 | -54.54 | 1,357 | 292.74 | 884.51 | 272.89 |
Interest Income | 27.04 | 32.84 | - | 25.54 | 9.96 | 5.73 |
Interest Expense | -192.15 | -207.2 | -144.94 | -154.05 | -91.83 | -47.91 |
Other Non-Operating Income (Expense) | -85.95 | - | - | -153.13 | -128.08 | -83.49 |
Total Non-Operating Income (Expense) | -251.06 | -174.36 | -144.94 | -281.63 | -209.95 | -125.68 |
Pretax Income | 122.26 | -228.89 | 54.62 | 164.24 | 802.65 | 210.05 |
Provision for Income Taxes | -70.4 | -151 | - | 297.64 | 176.39 | 45.75 |
Net Income | 69.93 | -77.89 | 156.8 | -133.4 | 626.26 | 164.3 |
Minority Interest in Earnings | -2.67 | -4.86 | - | 2.51 | 5.3 | 4.43 |
Net Income to Common | 70.96 | -73.03 | 165.73 | -135.9 | 620.96 | 159.87 |
Net Income Growth | -38.33% | - | - | - | 288.40% | 112.79% |
Shares Outstanding (Basic) | 123 | 123 | 123 | 123 | 123 | 104 |
Shares Outstanding (Diluted) | 123 | 123 | 123 | 123 | 123 | 104 |
Shares Change | - | - | - | - | 17.60% | 5.44% |
EPS (Basic) | - | -0.60 | 1.35 | 1.45 | 3.50 | 2.66 |
EPS (Diluted) | - | -0.60 | 1.35 | 1.45 | 3.50 | 2.66 |
EPS Growth | - | - | -6.90% | -58.57% | 31.58% | 250.00% |
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 | 336.97 | 484.08 | 0 | 342.63 | 526.59 | 210.27 |
Free Cash Flow Growth | - | - | - | -34.93% | 150.43% | 42.47% |
Free Cash Flow Per Share | 2.75 | 3.95 | - | 2.80 | 4.30 | 2.02 |
Dividends Per Share | - | - | - | 0.500 | 1.500 | - |
Dividend Growth | - | - | - | -66.67% | - | - |
Gross Margin | 68.12% | 40.85% | 50.29% | 51.43% | 65.77% | 52.48% |
Operating Margin | 3.28% | -1.84% | 50.29% | 12.20% | 44.40% | 22.09% |
Profit Margin | 2.50% | -2.63% | 5.81% | -5.56% | 31.44% | 13.30% |
FCF Margin | 12.07% | 16.34% | 0.00% | 14.27% | 26.43% | 17.02% |
EBITDA | 381.3 | 218.21 | 1,357 | 487.52 | 1,051 | 378.4 |
EBITDA Margin | 13.66% | 7.36% | 50.29% | 20.31% | 52.74% | 30.63% |
EBIT | 91.64 | -54.54 | 1,357 | 292.74 | 884.51 | 272.89 |
EBIT Margin | 3.28% | -1.84% | 50.29% | 12.20% | 44.40% | 22.09% |
Effective Tax Rate | -57.58% | 65.97% | 0.00% | 181.22% | 21.98% | 21.78% |