Sentia 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
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
Operating Revenue	12,131	11,772	10,531	11,879	10,399
Other Revenue	22	26	26	1	-
Revenue	12,153	11,798	10,557	11,880	10,399
Revenue Growth (YoY)	13.55%	11.76%	-11.14%	14.24%	-
Cost of Revenue	9,473	9,211	8,224	9,547	8,621
Gross Profit	2,680	2,587	2,333	2,333	1,778
Selling, General & Admin	1,555	1,478	1,334	1,268	1,069
Other Operating Expenses	399	425	337	303	308
Operating Expenses	2,062	2,010	1,767	1,698	1,506
Operating Income	618	577	566	635	272
Interest Expense	-	-11	-14	-9	-27
Interest & Investment Income	161	152	148	100	19
Currency Exchange Gain (Loss)	-1	2	7	-7	9
Other Non Operating Income (Expenses)	-1	-1	-9	-6	-17
EBT Excluding Unusual Items	777	719	698	713	256
Gain (Loss) on Sale of Investments	12	12	-58	-40	4
Pretax Income	789	731	640	673	260
Income Tax Expense	174	160	156	159	66
Earnings From Continuing Operations	615	571	484	514	194
Minority Interest in Earnings	-4	-9	-13	-20	-17
Net Income	611	562	471	494	177
Net Income to Common	611	562	471	494	177
Net Income Growth	43.09%	19.32%	-4.66%	179.10%	-
Shares Outstanding (Basic)	100	98	86	85	85
Shares Outstanding (Diluted)	100	99	86	85	85
Shares Change (YoY)	13.31%	15.32%	0.68%	-	-
EPS (Basic)	6.13	5.71	5.50	5.81	2.08
EPS (Diluted)	6.11	5.70	5.50	5.81	2.08
EPS Growth	26.40%	3.57%	-5.30%	179.10%	-
Free Cash Flow	1,365	987	899	2,043	1,003
Free Cash Flow Per Share	13.65	10.00	10.51	24.04	11.80
Dividend Per Share	5.500	5.500	-	-	-
Gross Margin	22.05%	21.93%	22.10%	19.64%	17.10%
Operating Margin	5.08%	4.89%	5.36%	5.34%	2.62%
Profit Margin	5.03%	4.76%	4.46%	4.16%	1.70%
Free Cash Flow Margin	11.23%	8.37%	8.52%	17.20%	9.64%
EBITDA	635	593	580	656	300
EBITDA Margin	5.22%	5.03%	5.49%	5.52%	2.89%
D&A For EBITDA	17	16	14	21	28
EBIT	618	577	566	635	272
EBIT Margin	5.08%	4.89%	5.36%	5.34%	2.62%
Effective Tax Rate	22.05%	21.89%	24.38%	23.63%	25.39%
Revenue as Reported	12,153	11,798	10,557	11,880	10,399

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