OSL:NTG Income Statement

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

Millions NOK. Fiscal year is Jan - Dec.

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

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