OSL: NTG Income Statement

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021
Period Ending	Dec '23 Dec 31, 2023	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	27.31	27.31	32.28	-
Revenue Growth (YoY)	-	-15.42%	-	-
Cost of Revenue	-23.82	-23.82	-18.89	-
Gross Profit	51.12	51.12	51.18	-
Selling, General & Admin	81.58	81.58	83.12	-
Other Operating Expenses	-0.41	-0.41	44	2.66
Operating Expenses	193.93	193.93	250.45	2.66
Operating Income	-142.81	-142.81	-199.27	-2.66
Interest Expense	-4.2	-4.2	-7.36	-
Other Non Operating Income (Expenses)	3.61	3.61	2.82	-
EBT Excluding Unusual Items	-143.4	-143.4	-203.82	-2.66
Gain (Loss) on Sale of Investments	-	-	-36.34	-
Pretax Income	-143.4	-143.4	-240.15	-2.66
Income Tax Expense	-0.75	-0.75	-1.07	-
Earnings From Continuing Operations	-142.65	-142.65	-239.08	-2.66
Minority Interest in Earnings	24.35	24.35	23.14	-
Net Income	-118.29	-118.29	-215.94	-2.66
Net Income to Common	-118.29	-118.29	-215.94	-2.66
Shares Outstanding (Basic)	71	71	-	-
Shares Outstanding (Diluted)	71	71	-	-
EPS (Basic)	-1.67	-1.67	-	-
EPS (Diluted)	-1.67	-1.67	-	-
Free Cash Flow	-97.4	-97.4	-80.41	-0.03
Free Cash Flow Per Share	-1.37	-1.37	-	-
Gross Margin	187.22%	187.22%	158.52%	-
Operating Margin	-522.97%	-522.97%	-617.25%	-
Profit Margin	-433.20%	-433.20%	-668.87%	-
Free Cash Flow Margin	-356.68%	-356.68%	-249.08%	-
EBITDA	-56.29	-56.29	-75.94	-
EBITDA Margin	-206.12%	-206.12%	-235.22%	-
D&A For EBITDA	86.52	86.52	123.34	-
EBIT	-142.81	-142.81	-199.27	-2.66
Revenue as Reported	77.87	77.87	34.72	-

Source: S&P Capital IQ. Standard template. Financial Sources.