OSL:NTG 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	33.34	49.09	27.31	32.28	-
Revenue Growth (YoY)	-32.07%	79.75%	-15.42%	-	-
Cost of Revenue	-7.38	10.3	-23.82	-18.89	-
Gross Profit	40.72	38.79	51.12	51.18	-
Selling, General & Admin	72.19	100.49	81.58	83.12	-
Other Operating Expenses	48.84	55.5	-0.41	44	2.66
Operating Expenses	208.48	272.08	193.93	250.45	2.66
Operating Income	-167.76	-233.29	-142.81	-199.27	-2.66
Interest Expense	-8.16	-13.18	-4.2	-7.36	-
Other Non Operating Income (Expenses)	0.29	0.86	3.61	2.82	-
EBT Excluding Unusual Items	-175.63	-245.62	-143.4	-203.82	-2.66
Impairment of Goodwill	-7.35	-37.28	-	-	-
Gain (Loss) on Sale of Investments	-	-80.97	-	-36.34	-
Asset Writedown	-	-4.65	-	-	-
Pretax Income	-182.99	-368.51	-143.4	-240.15	-2.66
Income Tax Expense	-1.08	-0.16	-0.75	-1.07	-
Earnings From Continuing Operations	-181.91	-368.34	-142.65	-239.08	-2.66
Minority Interest in Earnings	-	51	24.35	23.14	-
Net Income	-181.91	-317.34	-118.29	-215.94	-2.66
Net Income to Common	-181.91	-317.34	-118.29	-215.94	-2.66
Shares Outstanding (Basic)	-	71	71	-	-
Shares Outstanding (Diluted)	-	71	71	-	-
EPS (Basic)	-	-4.47	-1.67	-	-
EPS (Diluted)	-	-4.47	-1.67	-	-
Free Cash Flow	-86.65	-72	-97.4	-80.41	-0.03
Free Cash Flow Per Share	-	-1.01	-1.37	-	-
Gross Margin	122.12%	79.02%	187.22%	158.52%	-
Operating Margin	-503.13%	-475.28%	-522.97%	-617.25%	-
Profit Margin	-545.55%	-646.51%	-433.20%	-668.87%	-
Free Cash Flow Margin	-259.87%	-146.68%	-356.68%	-249.08%	-
EBITDA	-98.42	-145.41	-30.05	-75.94	-
EBITDA Margin	-295.17%	-296.24%	-110.03%	-235.22%	-
D&A For EBITDA	69.34	87.88	112.76	123.34	-
EBIT	-167.76	-233.29	-142.81	-199.27	-2.66
Revenue as Reported	34.49	51.34	77.87	34.72	-

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