PUBLI 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	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Rental Revenue	626	575	504	67.9
Other Revenue	1	1	-1	-
Total Revenue	627	576	503	67.9
Revenue Growth (YoY	9.57%	14.51%	640.82%	-
Property Expenses	80	75	63	-
Selling, General & Administrative	54	31	36	-
Depreciation & Amortization	-	-	-	21.87
Other Operating Expenses	-1	-	-1	11.52
Total Operating Expenses	133	106	98	33.39
Operating Income	494	470	405	34.51
Interest Expense	-310	-278	-227	-52.55
Interest & Investment Income	36	6	2	0.12
Other Non-Operating Income	-57	-24	29	-0.33
EBT Excluding Unusual Items	163	174	209	-18.26
Asset Writedown	-603	-1,143	-913	-
Pretax Income	-547	-969	-704	-18.26
Income Tax Expense	7	-69	-81	-4.09
Net Income	-554	-900	-623	-14.17
Net Income to Common	-554	-900	-623	-14.17
Basic Shares Outstanding	64	4	3	2
Diluted Shares Outstanding	64	4	3	2
Shares Change (YoY)	-11.67%	8.72%	39.85%	-
EPS (Basic)	-8.71	-250.24	-188.33	-5.99
EPS (Diluted)	-8.71	-250.24	-188.33	-5.99
Operating Margin	78.79%	81.60%	80.52%	50.82%
Profit Margin	-88.36%	-156.25%	-123.86%	-20.87%
Free Cash Flow Margin	68.42%	75.87%	64.02%	121.80%
EBITDA	-	680.81	615.81	56.38
EBITDA Margin	-	118.20%	122.43%	83.03%
D&A For Ebitda	-	210.81	210.81	21.87
EBIT	494	470	405	34.51
EBIT Margin	78.79%	81.60%	80.52%	50.82%
Revenue as Reported	626	576	504	68.58

Source: S&P Capital IQ. Real Estate template. Financial Sources.