Vår Energi ASA (OSL:VAR)
Norway · Delayed Price · Currency is NOK 57.34
+0.38 (0.67%)
Oct 23, 2026, 9:38 AM CEST
Vår Energi ASA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 |
Operating Revenue | 12,119 | 7,966 | 7,372 | 6,816 | 9,781 | 6,043 |
Other Revenue | -0.2 | -0.1 | 0.1 | - | - | - |
| 12,118 | 7,966 | 7,372 | 6,816 | 9,781 | 6,043 | |
Revenue Growth | 62.94% | 8.05% | 8.16% | -30.31% | 61.84% | 110.67% |
Cost of Revenue | 1,387 | 1,117 | 1,269 | 1,009 | 1,020 | 1,039 |
Gross Profit | 10,732 | 6,849 | 6,103 | 5,807 | 8,760 | 5,004 |
Other Operating Expenses | 499.1 | 387.7 | 377.2 | 357.28 | 308.16 | 279.75 |
Operating Expenses | 3,287 | 2,648 | 2,498 | 2,193 | 2,250 | 2,041 |
Operating Income | 7,445 | 4,201 | 3,606 | 3,614 | 6,510 | 2,963 |
Interest Expense | -300.1 | -171.4 | -1.3 | -20.76 | -25.9 | -175.74 |
Interest & Investment Income | 49 | 19.8 | 25 | 11.32 | 9.5 | - |
Currency Exchange Gain (Loss) | 405.8 | 431.8 | -370.4 | -46.7 | -397.04 | -142.37 |
Other Non Operating Income (Expenses) | 2 | -14 | -15 | -4.71 | -5.25 | 0.99 |
EBT Excluding Unusual Items | 7,601 | 4,467 | 3,244 | 3,554 | 6,092 | 2,645 |
Merger & Restructuring Charges | -16 | -16 | -17.1 | -11.64 | - | - |
Impairment of Goodwill | -192.2 | -188.4 | -126.6 | - | -235.91 | -203.06 |
Gain (Loss) on Sale of Assets | -7.8 | - | 43.3 | 15.33 | 0.3 | 2.23 |
Asset Writedown | -679.5 | 44 | 135.1 | -200.3 | -0 | 202.08 |
Other Unusual Items | - | - | 34.5 | - | - | - |
Pretax Income | 6,706 | 4,307 | 3,313 | 3,357 | 5,856 | 2,647 |
Income Tax Expense | 5,164 | 3,460 | 2,986 | 2,747 | 4,919 | 1,992 |
Net Income to Company | - | 846.4 | 327.1 | 610.23 | 936.4 | 654.36 |
Net Income | 1,541 | 846.4 | 327.1 | 610.23 | 936.4 | 654.36 |
Preferred Dividends & Other Adjustments | 86.5 | 66.2 | 61.8 | 8.22 | - | - |
Net Income to Common | 1,455 | 780.2 | 265.3 | 602.01 | 936.4 | 654.36 |
Net Income Growth | 150.37% | 194.08% | -55.93% | -35.71% | 43.10% | - |
Shares Outstanding (Basic) | 2,496 | 2,496 | 2,496 | 2,496 | 2,496 | 2,496 |
Shares Outstanding (Diluted) | 2,496 | 2,496 | 2,496 | 2,496 | 2,496 | 2,496 |
Shares Change | - | - | - | -0.02% | - | 0.11% |
EPS (Basic) | 0.58 | 0.31 | 0.11 | 0.24 | 0.38 | 0.26 |
EPS (Diluted) | 0.58 | 0.31 | 0.11 | 0.24 | 0.38 | 0.26 |
EPS Growth | 150.37% | 194.08% | -55.93% | -35.70% | 44.27% | - |
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 | 3,274 | 1,787 | 533.4 | 779.24 | 3,089 | 1,995 |
Free Cash Flow Per Share | 1.31 | 0.72 | 0.21 | 0.31 | 1.24 | 0.80 |
Dividend Per Share | 0.117 | 0.485 | 0.420 | 0.452 | 0.430 | - |
Dividend Growth | -74.12% | 15.49% | -7.04% | 5.01% | - | - |
Gross Margin | 88.56% | 85.98% | 82.79% | 85.19% | 89.57% | 82.80% |
Operating Margin | 61.43% | 52.74% | 48.91% | 53.03% | 66.56% | 49.02% |
Profit Margin | 12.01% | 9.79% | 3.60% | 8.83% | 9.57% | 10.83% |
Free Cash Flow Margin | 27.02% | 22.44% | 7.23% | 11.43% | 31.58% | 33.02% |
EBITDA | 10,197 | 6,478 | 5,747 | 5,482 | 8,053 | 4,734 |
EBITDA Margin | 84.15% | 81.33% | 77.96% | 80.42% | 82.34% | 78.34% |
D&A For EBITDA | 2,752 | 2,277 | 2,142 | 1,867 | 1,543 | 1,772 |
EBIT | 7,445 | 4,201 | 3,606 | 3,614 | 6,510 | 2,963 |
EBIT Margin | 61.43% | 52.74% | 48.91% | 53.03% | 66.56% | 49.02% |
Effective Tax Rate | 77.01% | 80.35% | 90.13% | 81.82% | 84.01% | 75.28% |
Revenue as Reported | 12,187 | 8,096 | 7,450 | 6,850 | 9,828 | 6,073 |