Polaris Media ASA (OSL:POL)
Norway · Delayed Price · Currency is NOK 62.40
0.00 (0.00%)
Sep 14, 2026, 9:00 AM CET
Polaris Media ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Operating Revenue | 3,421 | 3,430 | 3,383 | 3,416 | 3,406 | 3,472 |
Other Revenue | 0.1 | - | - | 224.3 | 209.86 | 200.68 |
| 3,421 | 3,430 | 3,383 | 3,640 | 3,616 | 3,673 | |
Revenue Growth | 3.04% | 1.41% | -7.07% | 0.67% | -1.55% | 7.10% |
Cost of Revenue | 2,318 | 2,358 | 2,383 | 2,498 | 2,483 | 2,318 |
Gross Profit | 1,102 | 1,072 | 999.3 | 1,142 | 1,133 | 1,354 |
Other Operating Expenses | 760.1 | 767.5 | 732.9 | 956.4 | 891.71 | 887.36 |
Operating Expenses | 989.2 | 1,001 | 968.4 | 1,193 | 1,107 | 1,094 |
Operating Income | 113.2 | 70.7 | 30.9 | -51.1 | 26.32 | 260.3 |
Interest Expense | -23.8 | -25.1 | -45.3 | -52.3 | -36.81 | -34.07 |
Interest & Investment Income | 24.4 | 53.3 | 718.4 | 101.3 | 81.22 | 63.27 |
Earnings From Equity Investments | 10.7 | 8 | 9.7 | 5.4 | 1.86 | 9.14 |
Currency Exchange Gain (Loss) | -1.4 | -1.4 | -1.7 | -2.8 | -1.56 | -0.94 |
Other Non Operating Income (Expenses) | -21.2 | -19 | -6.3 | -8.2 | 11.78 | -108.65 |
EBT Excluding Unusual Items | 101.9 | 86.5 | 705.7 | -7.7 | 82.8 | 189.04 |
Merger & Restructuring Charges | -56.1 | -56.1 | - | - | - | - |
Impairment of Goodwill | -3.8 | -3.8 | -1 | -5.3 | -4.4 | -2.1 |
Gain (Loss) on Sale of Investments | -9 | -4.3 | - | -5.1 | -0.01 | -6.3 |
Gain (Loss) on Sale of Assets | 11.2 | 11.2 | 1.5 | - | - | - |
Asset Writedown | -9.4 | -9.2 | -8.3 | -63.9 | -1.18 | 5.18 |
Legal Settlements | - | - | - | - | - | 0.1 |
Pretax Income | 34.8 | 24.3 | 697.9 | -82 | 77.22 | 185.93 |
Income Tax Expense | 10.5 | 5.9 | 4.6 | -31.1 | 1.73 | 48.2 |
Earnings From Continuing Operations | 24.3 | 18.4 | 693.3 | -50.9 | 75.49 | 137.73 |
Minority Interest in Earnings | -14 | -10.9 | -15.5 | 3.9 | -27.35 | 12.94 |
Net Income | 10.3 | 7.5 | 677.8 | -47 | 48.14 | 150.68 |
Net Income to Common | 10.3 | 7.5 | 677.8 | -47 | 48.14 | 150.68 |
Net Income Growth | -88.88% | -98.89% | - | - | -68.05% | 56.44% |
Shares Outstanding (Basic) | 49 | 49 | 49 | 49 | 49 | 49 |
Shares Outstanding (Diluted) | 49 | 49 | 49 | 49 | 49 | 49 |
Shares Change | 0.03% | -0.23% | -0.04% | 0.17% | -0.04% | 0.25% |
EPS (Basic) | 0.21 | 0.15 | 13.84 | -0.96 | 0.98 | 3.08 |
EPS (Diluted) | 0.21 | 0.15 | 13.84 | -0.96 | 0.98 | 3.08 |
EPS Growth | -88.88% | -98.89% | - | - | -68.04% | 56.06% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 199.8 | 142.4 | 159.1 | 59.2 | 139.4 | 295.47 |
Free Cash Flow Per Share | 4.08 | 2.91 | 3.25 | 1.21 | 2.85 | 6.04 |
Dividend Per Share | 3.300 | 3.300 | 2.000 | 1.000 | 1.500 | 2.000 |
Dividend Growth | 65.00% | 65.00% | 100.00% | -33.33% | -25.00% | - |
Gross Margin | 32.23% | 31.25% | 29.54% | 31.36% | 31.34% | 36.87% |
Operating Margin | 3.31% | 2.06% | 0.91% | -1.40% | 0.73% | 7.09% |
Profit Margin | 0.30% | 0.22% | 20.04% | -1.29% | 1.33% | 4.10% |
Free Cash Flow Margin | 5.84% | 4.15% | 4.70% | 1.63% | 3.86% | 8.04% |
EBITDA | 153.8 | 136 | 104.8 | 32 | 109.8 | 352.58 |
EBITDA Margin | 4.50% | 3.96% | 3.10% | 0.88% | 3.04% | 9.60% |
D&A For EBITDA | 40.6 | 65.3 | 73.9 | 83.1 | 83.48 | 92.29 |
EBIT | 113.2 | 70.7 | 30.9 | -51.1 | 26.32 | 260.3 |
EBIT Margin | 3.31% | 2.06% | 0.91% | -1.40% | 0.73% | 7.09% |
Effective Tax Rate | 30.17% | 24.28% | 0.66% | - | 2.24% | 25.92% |
Revenue as Reported | 3,642 | 3,651 | 3,598 | 3,644 | 3,630 | 3,684 |