Viking Supply Ships AB Income Statement

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

Millions SEK. 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
Operating Revenue	922.06	678.72	359.64	577.02	311.49
Other Revenue	2.26	-	-	-	-
Revenue	924.32	678.72	359.64	577.02	311.49
Revenue Growth (YoY)	36.19%	88.72%	-37.67%	85.25%	8.94%
Cost of Revenue	389.53	320.35	214.19	400.96	284.45
Gross Profit	534.8	358.37	145.45	176.06	27.04
Selling, General & Admin	239.89	126.96	82.29	73.33	71.41
Operating Expenses	366.55	253.98	180	159.23	139.94
Operating Income	168.24	104.4	-34.55	16.83	-112.9
Interest Expense	-55.23	-59.35	-10.75	-0.88	-0.87
Interest & Investment Income	5.42	8.11	2.9	1.87	1.63
Earnings From Equity Investments	-	-	-	-3.75	-4.95
Currency Exchange Gain (Loss)	-19.43	8.18	1.07	-0.15	-1.14
Other Non Operating Income (Expenses)	-20.94	-20.8	-21.59	-3.39	-0.08
EBT Excluding Unusual Items	78.06	40.54	-62.92	10.53	-118.29
Other Unusual Items	-	-	-	0.35	0.4
Pretax Income	78.06	40.54	-62.92	10.88	-117.9
Income Tax Expense	22.91	0.17	0.56	2.92	0
Earnings From Continuing Operations	55.15	40.37	-63.48	7.96	-117.9
Earnings From Discontinued Operations	-	71.01	-24.92	-	-
Net Income	55.15	111.38	-88.39	7.96	-117.9
Net Income to Common	55.15	111.38	-88.39	7.96	-117.9
Net Income Growth	-50.48%	-	-	-	-
Shares Outstanding (Basic)	13	13	13	13	10
Shares Outstanding (Diluted)	13	13	13	13	10
Shares Change (YoY)	-0.00%	0.92%	1.25%	30.06%	6.15%
EPS (Basic)	4.19	8.46	-6.78	0.62	-11.91
EPS (Diluted)	4.19	8.46	-6.78	0.62	-11.91
EPS Growth	-50.48%	-	-	-	-
Free Cash Flow	-372.48	-94.24	67.55	54.31	-75.48
Free Cash Flow Per Share	-28.30	-7.16	5.18	4.22	-7.62
Gross Margin	57.86%	52.80%	40.44%	30.51%	8.68%
Operating Margin	18.20%	15.38%	-9.61%	2.92%	-36.24%
Profit Margin	5.97%	16.41%	-24.58%	1.38%	-37.85%
Free Cash Flow Margin	-40.30%	-13.88%	18.78%	9.41%	-24.23%
EBITDA	262.85	194.62	52.58	98.11	-46.49
EBITDA Margin	28.44%	28.67%	14.62%	17.00%	-14.92%
D&A For EBITDA	94.6	90.22	87.13	81.28	66.41
EBIT	168.24	104.4	-34.55	16.83	-112.9
EBIT Margin	18.20%	15.38%	-9.61%	2.92%	-36.24%
Effective Tax Rate	29.35%	0.42%	-	26.80%	-

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