NEXT Biometrics Group ASA Income Statement

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	65.69	71.57	34.38	46.51	49.79	57.77
Other Revenue	-	-	-	1.78	0.97	0.02
Revenue	65.69	71.57	34.38	48.29	50.76	57.79
Revenue Growth (YoY)	111.31%	108.17%	-28.80%	-4.85%	-12.17%	-31.56%
Cost of Revenue	23.27	32.42	27	33.54	40.68	49.39
Gross Profit	42.42	39.16	7.38	14.75	10.07	8.4
Selling, General & Admin	34.63	30.83	34.24	33.45	38.49	59.7
Research & Development	-	-	-	5.52	-	-
Other Operating Expenses	43.93	48.55	31.18	16.62	22.81	31.54
Operating Expenses	83.88	85.23	72.66	62.82	68.32	107.02
Operating Income	-41.46	-46.07	-65.28	-48.07	-58.25	-98.62
Interest Expense	-0.44	-0.14	-0.3	-0.13	-0.35	-0.81
Interest & Investment Income	0.68	1.48	1.05	0.71	0.71	0.17
Currency Exchange Gain (Loss)	-0.33	-0.33	-0.07	1.08	0.11	-1.03
Other Non Operating Income (Expenses)	0.02	0.02	0.24	0.01	-0.61	2.08
EBT Excluding Unusual Items	-41.53	-45.04	-64.36	-46.39	-58.39	-98.21
Asset Writedown	-	-	-1.14	-	-	-6.58
Pretax Income	-41.53	-45.04	-65.5	-46.39	-58.39	-104.78
Income Tax Expense	0.12	0.2	0.23	-0.06	1.62	-2.99
Net Income	-41.66	-45.24	-65.73	-46.33	-60.01	-101.79
Net Income to Common	-41.66	-45.24	-65.73	-46.33	-60.01	-101.79
Shares Outstanding (Basic)	115	107	95	92	89	89
Shares Outstanding (Diluted)	115	107	95	92	89	89
Shares Change (YoY)	10.39%	12.68%	3.66%	2.85%	-	79.35%
EPS (Basic)	-0.36	-0.42	-0.69	-0.50	-0.67	-1.14
EPS (Diluted)	-0.36	-0.42	-0.69	-0.50	-0.67	-1.14
Free Cash Flow	-73.9	-62.28	-56.64	-33.19	-47.89	-80.46
Free Cash Flow Per Share	-0.64	-0.58	-0.59	-0.36	-0.54	-0.90
Gross Margin	64.57%	54.71%	21.46%	30.55%	19.85%	14.54%
Operating Margin	-63.12%	-64.36%	-189.85%	-99.54%	-114.77%	-170.66%
Profit Margin	-63.42%	-63.20%	-191.18%	-95.94%	-118.24%	-176.16%
Free Cash Flow Margin	-112.51%	-87.01%	-164.74%	-68.73%	-94.34%	-139.23%
EBITDA	-38.89	-42.78	-60.29	-42.73	-52.91	-86.88
EBITDA Margin	-59.20%	-59.77%	-175.33%	-88.48%	-104.25%	-150.35%
D&A For EBITDA	2.57	3.29	4.99	5.34	5.34	11.74
EBIT	-41.46	-46.07	-65.28	-48.07	-58.25	-98.62
EBIT Margin	-63.12%	-64.36%	-189.85%	-99.54%	-114.77%	-170.66%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.