Norsk Hydro ASA (OSL:NHY)
Norway · Delayed Price · Currency is NOK 67.40
-4.36 (-6.08%)
Oct 23, 2026, 4:29 PM CEST
Norsk Hydro 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 | 206,220 | 207,971 | 203,636 | 193,619 | 207,929 | 149,654 |
Other Revenue | - | - | - | - | - | -1 |
| 206,220 | 207,971 | 203,636 | 193,619 | 207,929 | 149,653 | |
Revenue Growth | -4.45% | 2.13% | 5.17% | -6.88% | 38.94% | 30.94% |
Cost of Revenue | 127,321 | 133,116 | 129,349 | 123,538 | 129,373 | 88,843 |
Gross Profit | 78,899 | 74,855 | 74,287 | 70,081 | 78,556 | 60,810 |
Selling, General & Admin | 27,690 | 27,991 | 26,960 | 25,922 | 22,864 | 20,294 |
Other Operating Expenses | -4,409 | -4,682 | -5,032 | -4,048 | -3,499 | -1,342 |
Operating Expenses | 34,084 | 33,637 | 32,059 | 31,268 | 27,958 | 26,796 |
Operating Income | 44,815 | 41,218 | 42,228 | 38,813 | 50,598 | 34,014 |
Interest Expense | -2,103 | -2,357 | -2,734 | -2,054 | -1,090 | -956 |
Interest & Investment Income | 1,049 | 1,072 | 1,601 | 1,302 | 652 | 263 |
Earnings From Equity Investments | 199 | 121 | -516 | 492 | 1,337 | 1,340 |
Currency Exchange Gain (Loss) | 3,188 | 1,007 | -5,646 | -2,084 | 2,192 | 1,404 |
Other Non Operating Income (Expenses) | -27,263 | -26,699 | -26,543 | -25,605 | -21,862 | -18,108 |
EBT Excluding Unusual Items | 19,885 | 14,362 | 8,390 | 10,864 | 31,827 | 17,957 |
Impairment of Goodwill | - | - | - | -2,220 | - | - |
Gain (Loss) on Sale of Investments | 462 | - | - | - | -33 | - |
Gain (Loss) on Sale of Assets | 507 | 507 | 511 | 104 | 248 | 356 |
Asset Writedown | -1,318 | -1,148 | -39 | -2,201 | -336 | -437 |
Pretax Income | 19,536 | 13,721 | 8,862 | 6,547 | 32,365 | 18,397 |
Income Tax Expense | 6,124 | 5,417 | 3,822 | 3,742 | 7,984 | 4,467 |
Earnings From Continuing Operations | 13,412 | 8,304 | 5,040 | 2,805 | 24,381 | 13,930 |
Earnings From Discontinued Operations | - | - | - | - | 36 | 12 |
Net Income to Company | 13,412 | 8,304 | 5,040 | 2,805 | 24,417 | 13,942 |
Minority Interest in Earnings | -467 | -1,587 | 750 | 778 | -263 | -1,782 |
Net Income | 12,945 | 6,717 | 5,790 | 3,583 | 24,154 | 12,160 |
Net Income to Common | 12,945 | 6,717 | 5,790 | 3,583 | 24,154 | 12,160 |
Net Income Growth | 17.76% | 16.01% | 61.60% | -85.17% | 98.63% | 559.08% |
Shares Outstanding (Basic) | 1,966 | 1,970 | 1,998 | 2,029 | 2,051 | 2,051 |
Shares Outstanding (Diluted) | 1,966 | 1,970 | 1,998 | 2,029 | 2,051 | 2,051 |
Shares Change | -0.49% | -1.39% | -1.54% | -1.06% | -0.00% | 0.10% |
EPS (Basic) | 6.59 | 3.41 | 2.90 | 1.77 | 11.78 | 5.93 |
EPS (Diluted) | 6.59 | 3.41 | 2.90 | 1.77 | 11.78 | 5.93 |
EPS Growth | 18.34% | 17.64% | 64.13% | -85.01% | 98.64% | 558.40% |
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 | 6,690 | 11,729 | 1,801 | 8,582 | 19,733 | 8,310 |
Free Cash Flow Per Share | 3.40 | 5.95 | 0.90 | 4.23 | 9.62 | 4.05 |
Dividend Per Share | 3.000 | 3.000 | 2.250 | 2.500 | 5.650 | 3.400 |
Dividend Growth | 33.33% | 33.33% | -10.00% | -55.75% | 66.18% | 172.00% |
Gross Margin | 38.26% | 35.99% | 36.48% | 36.20% | 37.78% | 40.63% |
Operating Margin | 21.73% | 19.82% | 20.74% | 20.05% | 24.33% | 22.73% |
Profit Margin | 6.28% | 3.23% | 2.84% | 1.85% | 11.62% | 8.13% |
Free Cash Flow Margin | 3.24% | 5.64% | 0.88% | 4.43% | 9.49% | 5.55% |
EBITDA | 55,527 | 51,454 | 52,348 | 48,182 | 59,191 | 41,858 |
EBITDA Margin | 26.93% | 24.74% | 25.71% | 24.88% | 28.47% | 27.97% |
D&A For EBITDA | 10,712 | 10,236 | 10,120 | 9,369 | 8,593 | 7,844 |
EBIT | 44,815 | 41,218 | 42,228 | 38,813 | 50,598 | 34,014 |
EBIT Margin | 21.73% | 19.82% | 20.74% | 20.05% | 24.33% | 22.73% |
Effective Tax Rate | 31.35% | 39.48% | 43.13% | 57.16% | 24.67% | 24.28% |
Revenue as Reported | 211,335 | 213,281 | 208,663 | 198,263 | 213,672 | 153,212 |