Norwegian Air Shuttle ASA (OSL:NAS)
Norway · Delayed Price · Currency is NOK 12.91
+0.09 (0.74%)
Sep 4, 2026, 4:25 PM CET
Norwegian Air Shuttle 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 | Jun '26 Jun 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 | 37,004 | 36,536 | 34,180 | 24,316 | 18,068 | 4,853 |
Other Revenue | 1,083 | 1,110 | 1,136 | 1,223 | 801.6 | 214.5 |
| 38,087 | 37,646 | 35,316 | 25,539 | 18,869 | 5,068 | |
Revenue Growth | 3.79% | 6.60% | 38.28% | 35.35% | 272.34% | -44.28% |
Cost of Revenue | 30,557 | 29,740 | 28,776 | 20,397 | 17,212 | 6,959 |
Gross Profit | 7,530 | 7,906 | 6,540 | 5,142 | 1,657 | -1,892 |
Other Operating Expenses | 5,871 | 4,583 | 4,374 | 2,875 | 2,262 | 1,627 |
Operating Expenses | 5,871 | 4,583 | 4,374 | 2,875 | 2,262 | 1,627 |
Operating Income | 1,659 | 3,323 | 2,166 | 2,268 | -604.3 | -3,518 |
Interest Expense | -1,327 | -1,271 | -1,135 | -848 | -650 | -682.3 |
Interest & Investment Income | 654 | 609 | 619 | 395 | 144 | 13.7 |
Earnings From Equity Investments | 1 | 1 | -9 | - | - | - |
Currency Exchange Gain (Loss) | 571 | 370 | -271 | -36 | -126.6 | 276.3 |
Other Non Operating Income (Expenses) | -80 | -37 | -17 | 18.2 | 2,103 | 177.1 |
EBT Excluding Unusual Items | 1,478 | 2,995 | 1,353 | 1,797 | 866.4 | -3,734 |
Merger & Restructuring Charges | - | - | - | - | - | -24.9 |
Gain (Loss) on Sale of Assets | 21 | 21 | 2 | 7.1 | 65.5 | 269.9 |
Other Unusual Items | - | - | - | - | 114.6 | 5,365 |
Pretax Income | 1,499 | 3,016 | 1,355 | 1,804 | 1,047 | 1,876 |
Income Tax Expense | -118 | 308 | - | 66.9 | 41 | 5.5 |
Earnings From Continuing Operations | 1,617 | 2,708 | 1,355 | 1,737 | 1,006 | 1,871 |
Net Income | 1,617 | 2,708 | 1,355 | 1,737 | 1,006 | 1,871 |
Preferred Dividends & Other Adjustments | - | 62 | 142 | 126.3 | 85.9 | 31.8 |
Net Income to Common | 1,617 | 2,646 | 1,213 | 1,611 | 919.6 | 1,839 |
Net Income Growth | -9.42% | 118.14% | -24.69% | 75.14% | -49.99% | - |
Shares Outstanding (Basic) | 1,053 | 1,018 | 963 | 948 | 930 | 523 |
Shares Outstanding (Diluted) | 1,053 | 1,086 | 1,127 | 1,127 | 1,125 | 699 |
Shares Change | -12.51% | -3.64% | 0.03% | 0.10% | 61.12% | 2997.47% |
EPS (Basic) | 1.53 | 2.60 | 1.26 | 1.70 | 0.99 | 3.52 |
EPS (Diluted) | 1.53 | 2.49 | 1.20 | 1.54 | 0.89 | 2.68 |
EPS Growth | -5.00% | 107.40% | -22.01% | 72.56% | -66.66% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 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 | 4,825 | 2,430 | 5,714 | 4,755 | 1,571 | 133 |
Free Cash Flow Per Share | 4.58 | 2.24 | 5.07 | 4.22 | 1.40 | 0.19 |
Dividend Per Share | 0.800 | 1.700 | - | - | - | - |
Dividend Growth | -11.11% | - | - | - | - | - |
Gross Margin | 19.77% | 21.00% | 18.52% | 20.14% | 8.78% | -37.32% |
Operating Margin | 4.36% | 8.83% | 6.13% | 8.88% | -3.20% | -69.43% |
Profit Margin | 4.25% | 7.03% | 3.44% | 6.31% | 4.87% | 36.28% |
Free Cash Flow Margin | 12.67% | 6.46% | 16.18% | 18.62% | 8.33% | 2.62% |
EBITDA | 3,040 | 4,302 | 2,783 | 2,415 | -489.7 | -3,273 |
EBITDA Margin | 7.98% | 11.43% | 7.88% | 9.45% | -2.60% | -64.59% |
D&A For EBITDA | 1,381 | 979 | 617 | 147.1 | 114.6 | 245.2 |
EBIT | 1,659 | 3,323 | 2,166 | 2,268 | -604.3 | -3,518 |
EBIT Margin | 4.36% | 8.83% | 6.13% | 8.88% | -3.20% | -69.43% |
Effective Tax Rate | - | 10.21% | - | 3.71% | 3.92% | 0.29% |
Revenue as Reported | 38,087 | 37,646 | 35,316 | 25,539 | 18,869 | 5,068 |