Tomra Systems ASA Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. 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	1,318	1,348	1,288	1,158	1,089
Revenue Growth (YoY)	-2.20%	4.63%	11.26%	6.32%	14.83%
Cost of Revenue	733	543.4	522.5	480.21	433.54
Gross Profit	585	804.2	765.4	677.35	655.22
Selling, General & Admin	411	382.9	394	329.62	303.68
Amortization of Goodwill & Intangibles	26	-	-	-	-
Other Operating Expenses	-	165.2	173.5	123.49	111.28
Operating Expenses	437	647.1	657.5	539.61	499.94
Operating Income	148	157.1	107.9	137.73	155.28
Interest Expense	-18	-22.2	-15.6	-6.96	-5.32
Interest & Investment Income	-	2.3	1	1.41	1.16
Earnings From Equity Investments	-	1.7	1.9	4.44	6.52
Currency Exchange Gain (Loss)	-	-3.8	-0.9	-1.4	-3.51
Other Non Operating Income (Expenses)	-	-3.4	-2.6	-2.1	-1.74
EBT Excluding Unusual Items	130	131.7	91.7	133.12	152.39
Asset Writedown	-	-0.6	-7	-0.03	-0.33
Pretax Income	130	131.1	84.7	133.09	152.06
Income Tax Expense	32	31.7	20.6	31.69	39.02
Earnings From Continuing Operations	98	99.4	64.1	101.4	113.03
Net Income to Company	98	99.4	64.1	101.4	113.03
Minority Interest in Earnings	-5	-5.6	-4.6	-3.69	-4.09
Net Income	93	93.8	59.5	97.71	108.94
Net Income to Common	93	93.8	59.5	97.71	108.94
Net Income Growth	-0.85%	57.65%	-39.11%	-10.31%	47.36%
Shares Outstanding (Basic)	300	296	295	295	295
Shares Outstanding (Diluted)	300	296	295	295	295
Shares Change (YoY)	1.46%	0.08%	0.06%	-0.04%	0.07%
EPS (Basic)	0.31	0.32	0.20	0.33	0.37
EPS (Diluted)	0.31	0.32	0.20	0.33	0.37
EPS Growth	-2.28%	58.62%	-39.49%	-10.39%	47.31%
Free Cash Flow	171	117.2	43.9	30.26	118.43
Free Cash Flow Per Share	0.57	0.40	0.15	0.10	0.40
Dividend Per Share	0.182	0.183	0.174	0.171	0.165
Dividend Growth	-0.63%	5.07%	1.77%	3.81%	15.11%
Gross Margin	44.39%	59.68%	59.43%	58.51%	60.18%
Operating Margin	11.23%	11.66%	8.38%	11.90%	14.26%
Profit Margin	7.06%	6.96%	4.62%	8.44%	10.01%
Free Cash Flow Margin	12.97%	8.70%	3.41%	2.61%	10.88%
EBITDA	262	203.1	151.5	181.65	198.15
EBITDA Margin	19.88%	15.07%	11.76%	15.69%	18.20%
D&A For EBITDA	114	46	43.6	43.92	42.87
EBIT	148	157.1	107.9	137.73	155.28
EBIT Margin	11.23%	11.66%	8.38%	11.90%	14.26%
Effective Tax Rate	24.62%	24.18%	24.32%	23.81%	25.66%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.