Multiconsult ASA (OSL:MULTI)
Norway · Delayed Price · Currency is NOK 136.20
+2.20 (1.64%)
Nov 13, 2026, 4:25 PM CET
Multiconsult ASA 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 | Sep '26 Sep 30, 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 | 5,876 | 5,657 | 5,384 | 4,802 | 4,189 | 3,804 |
Other Revenue | 0 | - | - | - | - | - |
| 5,876 | 5,657 | 5,384 | 4,802 | 4,189 | 3,804 | |
Revenue Growth | 5.33% | 5.08% | 12.10% | 14.64% | 10.13% | 3.90% |
Cost of Revenue | 4,003 | 3,764 | 3,466 | 3,094 | 2,690 | 2,480 |
Gross Profit | 1,874 | 1,894 | 1,917 | 1,709 | 1,499 | 1,324 |
Selling, General & Admin | 38.28 | 38.28 | 29.09 | 25.9 | 21.68 | 19.87 |
Other Operating Expenses | 1,225 | 1,204 | 1,123 | 1,025 | 866.52 | 759.23 |
Operating Expenses | 1,529 | 1,500 | 1,401 | 1,291 | 1,095 | 973.08 |
Operating Income | 345.24 | 393.94 | 516.54 | 418.39 | 404.22 | 350.71 |
Interest Expense | -91.77 | -69.71 | -70.81 | -59.17 | -42.96 | -36.29 |
Interest & Investment Income | 46.7 | 9.89 | 11.13 | 8.78 | 6.19 | 1.49 |
Earnings From Equity Investments | 6.12 | 7.9 | 9.76 | 12.61 | 15.26 | 0.2 |
Currency Exchange Gain (Loss) | -3.28 | -3.28 | -2.62 | -1.18 | 6.58 | -0.9 |
Other Non Operating Income (Expenses) | -6.25 | -6.25 | 28.86 | 26.3 | -1.16 | -2.2 |
EBT Excluding Unusual Items | 296.76 | 332.5 | 492.85 | 405.73 | 388.14 | 313.01 |
Merger & Restructuring Charges | -4.1 | -4.1 | -1.8 | -4.1 | -1.3 | -2.6 |
Gain (Loss) on Sale of Assets | - | - | 1.71 | 1.92 | 0.21 | 0.76 |
Asset Writedown | - | - | 0.1 | -8.05 | - | - |
Other Unusual Items | - | - | 21.4 | - | - | - |
Pretax Income | 292.66 | 328.4 | 514.27 | 395.5 | 387.04 | 311.17 |
Income Tax Expense | 75.89 | 75.81 | 100.94 | 78.91 | 84.03 | 76.5 |
Earnings From Continuing Operations | 216.77 | 252.59 | 413.33 | 316.6 | 303.02 | 234.67 |
Minority Interest in Earnings | 2.29 | 0.36 | 3.15 | 1.52 | - | - |
Net Income | 219.06 | 252.96 | 416.49 | 318.12 | 303.02 | 234.67 |
Net Income to Common | 219.06 | 252.96 | 416.49 | 318.12 | 303.02 | 234.67 |
Net Income Growth | -27.59% | -39.26% | 30.92% | 4.98% | 29.13% | -5.84% |
Shares Outstanding (Basic) | 28 | 27 | 28 | 28 | 27 | 27 |
Shares Outstanding (Diluted) | 28 | 27 | 28 | 28 | 27 | 27 |
Shares Change | 0.36% | -0.48% | 0.19% | 0.43% | 1.14% | 0.56% |
EPS (Basic) | 7.96 | 9.22 | 15.11 | 11.56 | 11.06 | 8.67 |
EPS (Diluted) | 7.96 | 9.22 | 15.11 | 11.56 | 11.06 | 8.67 |
EPS Growth | -27.86% | -38.98% | 30.71% | 4.52% | 27.63% | -6.32% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 | 567.36 | 172.14 | 575.81 | 322.39 | 518.44 | 416.73 |
Free Cash Flow Per Share | 20.61 | 6.28 | 20.89 | 11.72 | 18.93 | 15.39 |
Dividend Per Share | 5.000 | 5.000 | 10.000 | 8.000 | 9.000 | 6.000 |
Dividend Growth | -50.00% | -50.00% | 25.00% | -11.11% | 50.00% | -25.00% |
Gross Margin | 31.89% | 33.47% | 35.62% | 35.58% | 35.79% | 34.80% |
Operating Margin | 5.88% | 6.96% | 9.59% | 8.71% | 9.65% | 9.22% |
Profit Margin | 3.73% | 4.47% | 7.74% | 6.62% | 7.23% | 6.17% |
Free Cash Flow Margin | 9.65% | 3.04% | 10.70% | 6.71% | 12.38% | 10.96% |
EBITDA | 421.58 | 464.23 | 585.92 | 490.04 | 456.44 | 394.48 |
EBITDA Margin | 7.17% | 8.21% | 10.88% | 10.20% | 10.90% | 10.37% |
D&A For EBITDA | 76.34 | 70.29 | 69.38 | 71.65 | 52.23 | 43.77 |
EBIT | 345.24 | 393.94 | 516.54 | 418.39 | 404.22 | 350.71 |
EBIT Margin | 5.88% | 6.96% | 9.59% | 8.71% | 9.65% | 9.22% |
Effective Tax Rate | 25.93% | 23.08% | 19.63% | 19.95% | 21.71% | 24.59% |
Revenue as Reported | 5,876 | 5,657 | 5,384 | 4,802 | 4,189 | 3,804 |