Tomra Systems ASA (OSL:TOM)
Norway · Delayed Price · Currency is NOK 94.50
+1.40 (1.50%)
Oct 23, 2026, 4:25 PM CEST
Tomra Systems ASA Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 |
| 1,486 | 1,318 | 1,348 | 1,288 | 1,158 | 1,089 | |
Revenue Growth | 11.37% | -2.17% | 4.63% | 11.26% | 6.32% | 14.83% |
Cost of Revenue | 752.9 | 484.9 | 543.4 | 522.5 | 480.21 | 433.54 |
Gross Profit | 733.4 | 833.4 | 804.2 | 765.4 | 677.35 | 655.22 |
Selling, General & Admin | 306.4 | 410.4 | 382.9 | 394 | 329.62 | 303.68 |
Other Operating Expenses | 160.6 | 160.6 | 165.2 | 173.5 | 123.49 | 111.28 |
Operating Expenses | 575.4 | 685.4 | 647.1 | 657.5 | 539.61 | 499.94 |
Operating Income | 158 | 148 | 157.1 | 107.9 | 137.73 | 155.28 |
Interest Expense | -37.5 | -28.5 | -22.2 | -15.6 | -6.96 | -5.32 |
Interest & Investment Income | 6.9 | 6.9 | 2.3 | 1 | 1.41 | 1.16 |
Earnings From Equity Investments | 1.5 | 0.5 | 1.7 | 1.9 | 4.44 | 6.52 |
Currency Exchange Gain (Loss) | 8.8 | 8.8 | -4.1 | -0.9 | -1.4 | -3.51 |
Other Non Operating Income (Expenses) | -3.8 | -5.8 | -3.1 | -2.6 | -2.1 | -1.74 |
EBT Excluding Unusual Items | 133.9 | 129.9 | 131.7 | 91.7 | 133.12 | 152.39 |
Merger & Restructuring Charges | -4 | - | - | - | - | - |
Asset Writedown | - | - | -0.6 | -7 | -0.03 | -0.33 |
Pretax Income | 129.9 | 129.9 | 131.1 | 84.7 | 133.09 | 152.06 |
Income Tax Expense | 31.5 | 31.5 | 31.7 | 20.6 | 31.69 | 39.02 |
Earnings From Continuing Operations | 98.4 | 98.4 | 99.4 | 64.1 | 101.4 | 113.03 |
Net Income to Company | 98.4 | 98.4 | 99.4 | 64.1 | 101.4 | 113.03 |
Minority Interest in Earnings | -5.4 | -5.4 | -5.6 | -4.6 | -3.69 | -4.09 |
Net Income | 93 | 93 | 93.8 | 59.5 | 97.71 | 108.94 |
Net Income to Common | 93 | 93 | 93.8 | 59.5 | 97.71 | 108.94 |
Net Income Growth | -5.87% | -0.85% | 57.65% | -39.11% | -10.31% | 47.36% |
Shares Outstanding (Basic) | 296 | 296 | 296 | 295 | 295 | 295 |
Shares Outstanding (Diluted) | 296 | 296 | 296 | 295 | 295 | 295 |
Shares Change | 1.53% | -0.02% | 0.08% | 0.06% | -0.04% | 0.07% |
EPS (Basic) | 0.31 | 0.31 | 0.32 | 0.20 | 0.33 | 0.37 |
EPS (Diluted) | 0.31 | 0.31 | 0.32 | 0.20 | 0.33 | 0.37 |
EPS Growth | -8.64% | -2.28% | 58.62% | -39.49% | -10.39% | 47.31% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 102.4 | 39.4 | 117.2 | 43.9 | 30.26 | 118.43 |
Free Cash Flow Per Share | 0.35 | 0.13 | 0.40 | 0.15 | 0.10 | 0.40 |
Dividend Per Share | 0.182 | 0.182 | 0.183 | 0.174 | 0.171 | 0.165 |
Dividend Growth | -0.63% | -0.63% | 5.07% | 1.77% | 3.81% | 15.11% |
Gross Margin | 49.34% | 63.22% | 59.68% | 59.43% | 58.51% | 60.18% |
Operating Margin | 10.63% | 11.23% | 11.66% | 8.38% | 11.90% | 14.26% |
Profit Margin | 6.26% | 7.05% | 6.96% | 4.62% | 8.44% | 10.01% |
Free Cash Flow Margin | 6.89% | 2.99% | 8.70% | 3.41% | 2.61% | 10.88% |
EBITDA | 228.7 | 201.7 | 203.1 | 151.5 | 181.65 | 198.15 |
EBITDA Margin | 15.39% | 15.30% | 15.07% | 11.76% | 15.69% | 18.20% |
D&A For EBITDA | 70.7 | 53.7 | 46 | 43.6 | 43.92 | 42.87 |
EBIT | 158 | 148 | 157.1 | 107.9 | 137.73 | 155.28 |
EBIT Margin | 10.63% | 11.23% | 11.66% | 8.38% | 11.90% | 14.26% |
Effective Tax Rate | 24.25% | 24.25% | 24.18% | 24.32% | 23.81% | 25.66% |