Skandia GreenPower AS 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	Mar '26 Mar 31, 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	692.95	538.43	305.5	245.51	551.5	335.62
Other Revenue	0.33	0.33	0.4	-	-	-
Revenue	693.28	538.76	305.9	245.51	551.5	335.62
Revenue Growth (YoY)	61.91%	76.12%	24.60%	-55.48%	64.32%	240.87%
Depreciation & Amortization	17.39	17.06	16.34	6.28	21.8	22.02
Other Operating Expenses	663.19	509.2	280.96	255.07	583	337.58
Total Operating Expenses	680.58	526.26	297.3	261.35	604.8	359.6
Operating Income	12.7	12.5	8.6	-15.84	-53.3	-23.98
Interest Expense	-3.16	-3.16	-1.64	-0.1	-0.73	-0.05
Interest Income	1.66	1.66	1.23	1.67	1.98	0.81
Net Interest Expense	-1.5	-1.5	-0.41	1.58	1.25	0.76
Other Non-Operating Income (Expenses)	-0.22	-	-0.13	-	-	-
EBT Excluding Unusual Items	10.98	11	8.06	-14.26	-52.05	-23.22
Asset Writedown	-	-	-28.45	-	-59.46	-
Pretax Income	10.98	11	-20.39	-14.26	-111.52	-23.22
Income Tax Expense	0.45	0.84	-33.96	-0.46	16.21	-5.11
Earnings From Continuing Ops.	10.52	10.16	13.57	-13.8	-127.73	-18.12
Net Income	10.52	10.16	13.57	-13.8	-127.73	-18.12
Net Income to Common	10.52	10.16	13.57	-13.8	-127.73	-18.12
Net Income Growth	-36.05%	-25.10%	-	-	-	-
Shares Outstanding (Basic)	119	119	120	57	16	16
Shares Outstanding (Diluted)	119	119	120	57	16	16
Shares Change (YoY)	-	-0.67%	112.36%	244.28%	-	149.93%
EPS (Basic)	0.09	0.09	0.11	-0.24	-7.76	-1.10
EPS (Diluted)	0.09	0.09	0.11	-0.24	-7.76	-1.10
EPS Growth	-	-24.59%	-	-	-	-
Free Cash Flow	62.01	69.49	22.1	-92.05	10.77	38.88
Free Cash Flow Per Share	0.52	0.58	0.18	-1.63	0.66	2.36
Dividend Per Share	-	0.065	-	-	-	-
Profit Margin	1.52%	1.89%	4.44%	-5.62%	-23.16%	-5.40%
Free Cash Flow Margin	8.94%	12.90%	7.23%	-37.49%	1.95%	11.58%
EBITDA	28.89	28.36	53.39	-9.56	-31.5	-1.97
EBITDA Margin	4.17%	5.26%	17.45%	-3.90%	-5.71%	-0.58%
D&A For EBITDA	16.19	15.86	44.79	6.28	21.8	22.02
EBIT	12.7	12.5	8.6	-15.84	-53.3	-23.98
EBIT Margin	1.83%	2.32%	2.81%	-6.45%	-9.66%	-7.15%
Effective Tax Rate	4.13%	7.59%	-	-	-	-
Revenue as Reported	538.76	538.76	305.9	245.51	-	-

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