Norbit 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	FY 2022	FY 2021
Period Ending	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
Revenue	2,503	1,751	1,519	1,168	787.8
Revenue Growth (YoY)	42.89%	15.31%	30.10%	48.20%	27.31%
Cost of Revenue	1,110	704.6	614.7	549.5	363.3
Gross Profit	1,393	1,047	904.2	618	424.5
Selling, General & Admin	498.8	416.3	360.3	250.2	187.7
Depreciation & Amortization Expenses	156.9	128.9	107.7	86.5	69
Other Operating Expenses	181.5	159.8	152.2	132.4	94.3
Total Operating Expenses	837.2	705	620.2	469.1	351
Operating Income	555.4	341.7	284.2	148.8	73.5
Interest Income	-	38.1	3.2	0.5	0
Interest Expense	-	-61.5	-41.3	-28.5	-9.8
Total Non-Operating Income (Expense)	-29.1	-23.4	-38.1	-28	-9.8
Pretax Income	526.3	318.3	246	120.8	63.7
Provision for Income Taxes	122	75	60.8	14.1	15.9
Net Income	404.3	243.3	185.3	106.7	47.9
Net Income to Common	404.3	243.3	185.3	106.7	47.9
Net Income Growth	66.17%	31.30%	73.66%	122.76%	75.46%
Shares Outstanding (Basic)	64	62	60	59	57
Shares Outstanding (Diluted)	64	62	60	59	57
Shares Change (YoY)	3.28%	3.65%	1.63%	2.19%	1.20%
EPS (Basic)	6.33	3.94	3.11	1.82	0.83
EPS (Diluted)	6.33	3.93	3.10	1.82	0.83
EPS Growth	61.01%	26.77%	70.33%	119.28%	72.92%
Shares Outstanding	63.89	63.63	59.97	58.9	58.46
Free Cash Flow	438.9	391.1	299.4	54.2	18.7
Free Cash Flow Growth	12.22%	30.63%	452.40%	189.84%	-20.76%
Free Cash Flow Per Share	6.87	6.32	5.02	0.92	0.33
Dividends Per Share	5.000	2.000	1.550	0.700	0.300
Dividend Growth	150.00%	29.03%	121.43%	133.33%	-
Gross Margin	55.64%	59.77%	59.53%	52.93%	53.88%
Operating Margin	22.19%	19.51%	18.71%	12.75%	9.33%
Profit Margin	16.16%	13.89%	12.20%	9.14%	6.08%
FCF Margin	17.54%	22.33%	19.71%	4.64%	2.37%
EBITDA	712.3	474	391.9	235.3	142.5
EBITDA Margin	28.46%	27.06%	25.80%	20.15%	18.09%
EBIT	555.4	341.7	284.2	148.8	73.5
EBIT Margin	22.19%	19.51%	18.71%	12.75%	9.33%
Effective Tax Rate	23.18%	23.56%	24.72%	11.67%	24.96%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.