Norse Atlantic ASA (OSL:NORSE)
Norway · Delayed Price · Currency is NOK 0.3900
-0.0200 (-4.88%)
Jul 21, 2026, 12:21 PM CET
Norse Atlantic ASA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 608.74 | 734.04 | 588.11 | 439.44 | 104.27 | - | |
Revenue Growth (YoY) | -4.16% | 24.82% | 33.83% | 321.44% | - | - |
Cost of Revenue | 635.19 | 591.79 | 502.39 | 419.07 | 173.54 | 5.03 |
Gross Profit | -26.44 | 142.25 | 85.72 | 20.37 | -69.27 | -5.03 |
Selling, General & Admin | 35.53 | 37.49 | 47.66 | 37.49 | 15.63 | 2.61 |
Depreciation & Amortization Expenses | 75.25 | 76.57 | 87.92 | 84.1 | 58.52 | 0.32 |
Other Operating Expenses | 51.06 | 48.29 | 47.15 | 34 | 2.69 | - |
Total Operating Expenses | 161.84 | 162.35 | 182.73 | 155.59 | 76.83 | 2.92 |
Operating Income | -188.28 | -20.09 | -97.02 | -135.22 | -146.1 | -7.95 |
Interest Expense | -41.59 | -40.09 | -39.02 | -34.98 | -24.42 | - |
Other Non-Operating Income (Expense) | -0.79 | -1.11 | 0.96 | 1.6 | -4.46 | 0.95 |
Total Non-Operating Income (Expense) | -42.38 | -41.2 | -38.06 | -33.38 | -28.87 | 0.95 |
Pretax Income | -70.34 | -61.29 | -135.08 | -168.6 | -174.97 | -7 |
Provision for Income Taxes | 0.73 | 0.65 | 0.38 | 0.14 | - | - |
Net Income | -71.07 | -61.94 | -135.45 | -168.75 | -174.97 | -7 |
Net Income to Common | -71.07 | -61.94 | -135.45 | -168.75 | -174.97 | -7 |
Shares Outstanding (Basic) | 82 | 150 | 129 | 67 | 67 | 78 |
Shares Outstanding (Diluted) | 82 | 150 | 129 | 67 | 67 | 78 |
Shares Change (YoY) | -58.01% | 16.37% | 91.59% | - | -13.15% | - |
EPS (Basic) | -0.87 | -0.41 | -1.05 | -2.50 | -8.30 | -0.09 |
EPS (Diluted) | -0.87 | -0.41 | -1.05 | -2.50 | -8.30 | -0.09 |
Free Cash Flow | 35.87 | 48.54 | 33.22 | -24.52 | -84.89 | -7.99 |
Free Cash Flow Growth | -26.10% | 46.14% | - | - | - | - |
Free Cash Flow Per Share | 0.44 | 0.32 | 0.26 | -0.36 | -1.26 | -0.10 |
Gross Margin | -4.34% | 19.38% | 14.57% | 4.63% | -66.43% | - |
Operating Margin | -30.93% | -2.74% | -16.50% | -30.77% | -140.12% | - |
Profit Margin | -11.68% | -8.44% | -23.03% | -38.40% | -167.81% | - |
FCF Margin | 5.89% | 6.61% | 5.65% | -5.58% | -81.41% | - |
EBITDA | -113.03 | 56.48 | -9.1 | -51.12 | -87.59 | -7.63 |
EBITDA Margin | -18.57% | 7.69% | -1.55% | -11.63% | -84.00% | - |
EBIT | -188.28 | -20.09 | -97.02 | -135.22 | -146.1 | -7.95 |
EBIT Margin | -30.93% | -2.74% | -16.50% | -30.77% | -140.12% | - |
Effective Tax Rate | -1.04% | -1.06% | -0.28% | -0.09% | 0.00% | 0.00% |