Vow ASA (OSL:VOW)
Norway · Delayed Price · Currency is NOK 2.130
-0.050 (-2.29%)
Jun 10, 2026, 1:45 PM CET
Vow 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 | 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 |
| 1,073 | 1,034 | 1,018 | 918.5 | 782.8 | 454.1 | |
Revenue Growth (YoY) | 4.10% | 1.57% | 10.85% | 17.34% | 72.39% | -1.24% |
Cost of Revenue | 864.7 | 848.4 | 721.7 | 686.4 | 487.2 | 282.5 |
Gross Profit | 208.3 | 185.8 | 296.5 | 232.1 | 295.6 | 171.6 |
Selling, General & Admin | 126.4 | 131.6 | 147.9 | 161.7 | 115.8 | 83 |
Amortization of Goodwill & Intangibles | 21.2 | 21.2 | 21.4 | 19 | 13.8 | 10.2 |
Other Operating Expenses | 112 | 113.4 | 100.3 | 125 | 94.3 | 47.4 |
Operating Expenses | 285.8 | 292.3 | 295.5 | 338.6 | 241.6 | 154.1 |
Operating Income | -77.5 | -106.5 | 1 | -106.5 | 54 | 17.5 |
Interest Expense | -48.1 | -49.2 | -63.6 | -45.5 | -17.6 | -11.3 |
Interest & Investment Income | 2 | 2.4 | 2.3 | 3 | 0.2 | 0.1 |
Earnings From Equity Investments | 2.5 | - | - | -21.2 | -22.1 | -7.4 |
Currency Exchange Gain (Loss) | -16.6 | -16.6 | 1.8 | 21.1 | 8.5 | -7.6 |
Other Non Operating Income (Expenses) | -2.7 | -0.3 | -0.5 | -0.9 | - | -0.1 |
EBT Excluding Unusual Items | -140.4 | -170.2 | -59 | -150 | 23 | -8.8 |
Merger & Restructuring Charges | - | - | - | - | - | -9.8 |
Impairment of Goodwill | -58.3 | -58.3 | - | - | - | - |
Gain (Loss) on Sale of Investments | -1.8 | -1.8 | -65.7 | -8 | - | - |
Asset Writedown | -61.6 | -61.6 | -10.7 | -0.3 | -0.7 | -0.6 |
Other Unusual Items | - | - | - | - | - | 341.6 |
Pretax Income | -262.1 | -291.9 | -135.4 | -158.3 | 22.3 | 322.4 |
Income Tax Expense | -12.8 | -12.4 | -3.4 | -6 | 7.9 | -1 |
Earnings From Continuing Operations | -249.3 | -279.5 | -132 | -152.3 | 14.4 | 323.4 |
Minority Interest in Earnings | -7.1 | -7.1 | -0.4 | -2.9 | -0.1 | -0.1 |
Net Income | -256.4 | -286.6 | -132.4 | -155.2 | 14.3 | 323.3 |
Net Income to Common | -256.4 | -286.6 | -132.4 | -155.2 | 14.3 | 323.3 |
Net Income Growth | - | - | - | - | -95.58% | 1058.78% |
Shares Outstanding (Basic) | 264 | 290 | 121 | 114 | 114 | 113 |
Shares Outstanding (Diluted) | 264 | 290 | 121 | 114 | 118 | 116 |
Shares Change (YoY) | 31.18% | 140.79% | 5.94% | -3.33% | 1.93% | 7.29% |
EPS (Basic) | -0.97 | -0.99 | -1.10 | -1.36 | 0.13 | 2.86 |
EPS (Diluted) | -0.97 | -0.99 | -1.10 | -1.36 | 0.12 | 2.80 |
EPS Growth | - | - | - | - | -95.71% | 980.71% |
Free Cash Flow | 96.2 | 58.4 | 155.6 | -16.8 | -90.2 | 8.6 |
Free Cash Flow Per Share | 0.36 | 0.20 | 1.29 | -0.15 | -0.77 | 0.07 |
Gross Margin | 19.41% | 17.96% | 29.12% | 25.27% | 37.76% | 37.79% |
Operating Margin | -7.22% | -10.30% | 0.10% | -11.59% | 6.90% | 3.85% |
Profit Margin | -23.90% | -27.71% | -13.00% | -16.90% | 1.83% | 71.20% |
Free Cash Flow Margin | 8.97% | 5.65% | 15.28% | -1.83% | -11.52% | 1.89% |
EBITDA | -73.3 | -97.5 | 19.4 | -87.5 | 62 | 26.6 |
EBITDA Margin | -6.83% | -9.43% | 1.91% | -9.53% | 7.92% | 5.86% |
D&A For EBITDA | 4.2 | 9 | 18.4 | 19 | 8 | 9.1 |
EBIT | -77.5 | -106.5 | 1 | -106.5 | 54 | 17.5 |
EBIT Margin | -7.22% | -10.30% | 0.10% | -11.59% | 6.90% | 3.85% |
Effective Tax Rate | - | - | - | - | 35.43% | - |
Revenue as Reported | 1,073 | 1,034 | 1,018 | 918.5 | 782.8 | 454.1 |