Moreld 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	9,838	7,136	1.07
Revenue Growth	37.86%	666851.31%	-
Cost of Revenue	4,725	3,086	-
Gross Profit	5,114	4,050	1.07
Selling, General & Admin	2,427	2,111	10.91
Depreciation & Amortization Expenses	1,403	1,069	-
Other Operating Expenses	472.89	423.82	17.02
Total Operating Expenses	4,303	3,604	27.93
Operating Income	810.51	446.65	-26.86
Interest Income	46.62	44.26	0.1
Interest Expense	-334.95	-410.37	-4.08
Other Non-Operating Income (Expense)	-144.9	-1,026	8.34
Total Non-Operating Income (Expense)	-433.23	-1,392	4.36
Pretax Income	377.28	-945.6	-22.5
Provision for Income Taxes	92.63	-70.61	-0.64
Net Income	284.65	-874.99	-21.86
Minority Interest in Earnings	-	8.3	-0.7
Earnings From Discontinued Operations	-	172	-
Net Income to Common	284.65	-711.29	-21.16
Net Income Growth	-	-	-
Shares Outstanding (Basic)	179	176	0
Shares Outstanding (Diluted)	179	176	0
Shares Change	2.00%	5860836.53%	-
EPS (Basic)	1.59	-4.05	-7052.67
EPS (Diluted)	1.59	-4.05	-7052.67
EPS Growth	-	-	-

Additional Metrics

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Free Cash Flow	1,394	1,322	0.12
Free Cash Flow Growth	5.45%	1074676.42%	-
Free Cash Flow Per Share	7.77	7.52	41.00
Dividends Per Share	1.680	-	-
Dividend Growth	-	-	-
Gross Margin	51.98%	56.76%	100.00%
Operating Margin	8.24%	6.26%	-2509.91%
Profit Margin	2.89%	-12.26%	-2043.08%
FCF Margin	14.17%	18.52%	11.50%
EBITDA	2,214	1,515	-26.86
EBITDA Margin	22.50%	21.23%	-2509.91%
EBIT	810.51	446.65	-26.86
EBIT Margin	8.24%	6.26%	-2509.91%
Effective Tax Rate	24.55%	7.47%	2.84%