Norte Grande Income Statement

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

Millions USD. 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
Selling, General & Admin	8.16	4.67	5.49	5.01	7.37
Other Operating Expenses	0.4	-0.34	-6.39	2.66	-
Operating Expenses	8.56	4.33	-0.9	7.67	7.37
Operating Income	-8.56	-4.33	0.9	-7.67	-7.37
Interest Expense	-24.89	-25.03	-28.45	-40.67	-48.32
Interest & Investment Income	1.98	3.21	10.28	3.92	0.63
Earnings From Equity Investments	146.59	-109.07	518.45	990.69	158.49
Currency Exchange Gain (Loss)	7.04	-10.65	-6.29	-0.9	1.61
Other Non Operating Income (Expenses)	-0.1	-0.03	-0.07	-0.26	-0.71
EBT Excluding Unusual Items	122.07	-145.9	494.82	945.12	104.34
Gain (Loss) on Sale of Investments	-	-	-0.05	6.12	248.43
Other Unusual Items	-	-	-	-7	-
Pretax Income	122.07	-145.9	494.77	944.24	352.77
Income Tax Expense	3.43	-1.55	-9.63	-16.86	34.87
Earnings From Continuing Operations	118.64	-144.35	504.4	961.1	317.9
Minority Interest in Earnings	-23.99	25.4	-96.86	-209.22	-76.83
Net Income	94.65	-118.95	407.54	751.88	241.07
Net Income to Common	94.65	-118.95	407.54	751.88	241.07
Net Income Growth	-	-	-45.80%	211.89%	-
Shares Outstanding (Basic)	197,441	175,889	175,889	175,889	175,889
Shares Outstanding (Diluted)	197,441	175,889	175,889	175,889	175,889
Shares Change (YoY)	12.25%	-	-	-	-
EPS (Basic)	0.00	-0.00	0.00	0.00	0.00
EPS (Diluted)	0.00	-0.00	0.00	0.00	0.00
EPS Growth	-	-	-45.79%	211.97%	-
Free Cash Flow	-5.77	28.11	401.19	485.71	161.13
Free Cash Flow Per Share	-	-	0.00	0.00	0.00
Dividend Per Share	-	-	0.001	0.002	0.001
Dividend Growth	-	-	-69.15%	64.33%	-
EBITDA	-8.53	-4.28	0.96	-7.62	-7.31
D&A For EBITDA	0.03	0.05	0.06	0.05	0.06
EBIT	-8.56	-4.33	0.9	-7.67	-7.37
Effective Tax Rate	2.81%	-	-	-	9.88%

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