Sentia ASA Income Statement

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Operating Revenue	11,772	10,531	11,879	10,399
Other Revenue	26	26	1	-
Revenue	11,798	10,557	11,880	10,399
Revenue Growth (YoY)	11.76%	-11.14%	14.24%	-
Cost of Revenue	9,211	8,224	9,547	8,621
Gross Profit	2,587	2,333	2,333	1,778
Selling, General & Admin	1,705	1,334	1,268	1,069
Other Operating Expenses	198	337	303	308
Operating Expenses	2,010	1,767	1,698	1,506
Operating Income	577	566	635	272
Interest Expense	-27	-14	-9	-27
Interest & Investment Income	180	148	100	19
Currency Exchange Gain (Loss)	2	7	-7	9
Other Non Operating Income (Expenses)	-1	-8	-6	-17
EBT Excluding Unusual Items	731	699	713	256
Gain (Loss) on Sale of Investments	-	-58	-40	4
Pretax Income	731	641	673	260
Income Tax Expense	160	156	159	66
Earnings From Continuing Operations	571	485	514	194
Minority Interest in Earnings	-9	-13	-20	-17
Net Income	562	472	494	177
Net Income to Common	562	472	494	177
Net Income Growth	19.07%	-4.45%	179.10%	-
Shares Outstanding (Basic)	98	86	85	85
Shares Outstanding (Diluted)	99	86	85	85
Shares Change (YoY)	15.32%	0.68%	-	-
EPS (Basic)	5.71	5.52	5.81	2.08
EPS (Diluted)	5.70	5.52	5.81	2.08
EPS Growth	3.35%	-5.10%	179.10%	-
Free Cash Flow	987	898	2,043	1,003
Free Cash Flow Per Share	10.00	10.49	24.04	11.80
Dividend Per Share	5.500	-	-	-
Gross Margin	21.93%	22.10%	19.64%	17.10%
Operating Margin	4.89%	5.36%	5.34%	2.62%
Profit Margin	4.76%	4.47%	4.16%	1.70%
Free Cash Flow Margin	8.37%	8.51%	17.20%	9.64%
EBITDA	684	580	656	300
EBITDA Margin	5.80%	5.49%	5.52%	2.89%
D&A For EBITDA	107	14	21	28
EBIT	577	566	635	272
EBIT Margin	4.89%	5.36%	5.34%	2.62%
Effective Tax Rate	21.89%	24.34%	23.63%	25.39%
Revenue as Reported	11,798	10,557	11,880	10,399

Source: S&P Capital IQ. Standard template. Financial Sources.