OSL:NTG 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	45.71	49.63	27.31	32.28	-
Revenue Growth (YoY)	41.57%	81.75%	-15.42%	-	-
Cost of Revenue	-11.54	-23.29	-23.82	-18.89	-
Gross Profit	57.24	72.92	51.12	51.18	-
Selling, General & Admin	89.43	99.48	81.58	83.12	-
Other Operating Expenses	53.06	54.55	-0.41	44	2.66
Operating Expenses	244.29	270.9	193.93	250.45	2.66
Operating Income	-187.05	-197.98	-142.81	-199.27	-2.66
Interest Expense	-8.69	-8.38	-4.2	-7.36	-
Other Non Operating Income (Expenses)	0.81	0.81	3.61	2.82	-
EBT Excluding Unusual Items	-194.93	-205.55	-143.4	-203.82	-2.66
Impairment of Goodwill	-22.69	-22.69	-	-	-
Gain (Loss) on Sale of Investments	-80.97	-80.97	-	-36.34	-
Asset Writedown	-10.95	-10.95	-	-	-
Pretax Income	-309.54	-320.15	-143.4	-240.15	-2.66
Income Tax Expense	-0.36	-0.36	-0.75	-1.07	-
Earnings From Continuing Operations	-309.18	-319.8	-142.65	-239.08	-2.66
Minority Interest in Earnings	-	-	24.35	23.14	-
Net Income	-309.18	-319.8	-118.29	-215.94	-2.66
Net Income to Common	-309.18	-319.8	-118.29	-215.94	-2.66
Shares Outstanding (Basic)	145	-	71	-	-
Shares Outstanding (Diluted)	145	-	71	-	-
EPS (Basic)	-2.13	-	-1.67	-	-
EPS (Diluted)	-2.13	-	-1.67	-	-
Free Cash Flow	-	-94.51	-97.4	-80.41	-0.03
Free Cash Flow Per Share	-	-	-1.37	-	-
Gross Margin	125.24%	146.93%	187.22%	158.52%	-
Operating Margin	-409.26%	-398.92%	-522.97%	-617.25%	-
Profit Margin	-676.47%	-644.37%	-433.20%	-668.87%	-
Free Cash Flow Margin	-	-190.42%	-356.68%	-249.08%	-
EBITDA	-108.26	-110.2	-56.29	-75.94	-
EBITDA Margin	-236.87%	-222.04%	-206.12%	-235.22%	-
D&A For EBITDA	78.79	87.78	86.52	123.34	-
EBIT	-187.05	-197.98	-142.81	-199.27	-2.66
Revenue as Reported	45.71	49.63	77.87	34.72	-

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