Medistim ASA Income Statement

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	699.77	562.6	526.36	491.94	427.28
Revenue Growth (YoY)	24.38%	6.88%	7.00%	15.13%	17.66%
Cost of Revenue	128.17	113.68	112.28	106.49	97.11
Gross Profit	571.59	448.92	414.08	385.45	330.16
Selling, General & Admin	230.34	185.11	162.6	146.38	134.51
Depreciation & Amortization Expenses	24.83	24.51	23.66	23.29	23.43
Other Operating Expenses	120.23	108.22	96.39	74.54	55.95
Total Operating Expenses	375.4	317.84	282.64	244.2	213.88
Operating Income	196.2	131.08	131.44	141.25	116.28
Interest Income	27.5	11.5	17.12	16.55	8.17
Interest Expense	-16.85	-8.33	-13.35	-11.75	-10.38
Total Non-Operating Income (Expense)	10.65	3.17	3.77	4.8	-2.21
Pretax Income	206.85	134.25	135.21	146.05	114.07
Provision for Income Taxes	47.64	30.41	31.39	32.08	23.17
Net Income	159.21	103.83	103.82	113.97	90.9
Net Income to Common	159.21	103.83	103.82	113.97	90.9
Net Income Growth	53.33%	0.01%	-8.91%	25.38%	31.00%
Shares Outstanding (Basic)	18	18	18	18	18
Shares Outstanding (Diluted)	18	18	18	18	18
Shares Change (YoY)	-0.21%	0.10%	0.10%	0.15%	0.07%
EPS (Basic)	8.71	5.67	5.68	6.25	4.99
EPS (Diluted)	8.71	5.67	5.67	6.24	4.98
EPS Growth	53.62%	-	-9.13%	25.30%	31.05%
Shares Outstanding	18.28	18.34	18.34	18.34	18.23
Free Cash Flow	191.57	137.04	102.8	104.24	119.97
Free Cash Flow Growth	39.80%	33.30%	-1.38%	-13.11%	79.91%
Free Cash Flow Per Share	10.48	7.48	5.62	5.70	6.57
Dividends Per Share	8.000	6.000	4.500	4.500	3.750
Dividend Growth	33.33%	33.33%	-	20.00%	25.00%
Gross Margin	81.68%	79.79%	78.67%	78.35%	77.27%
Operating Margin	28.04%	23.30%	24.97%	28.71%	27.21%
Profit Margin	22.75%	18.46%	19.72%	23.17%	21.27%
FCF Margin	27.38%	24.36%	19.53%	21.19%	28.08%
EBITDA	212.21	155.59	155.1	164.54	139.71
EBITDA Margin	30.33%	27.65%	29.47%	33.45%	32.70%
EBIT	196.2	131.08	131.44	141.25	116.28
EBIT Margin	28.04%	23.30%	24.97%	28.71%	27.21%
Effective Tax Rate	23.03%	22.66%	23.21%	21.96%	20.31%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.