| USD millions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 87.8 | 88.2 | 88.2 | 917.5 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.0 | 0.0 | 335.2 | 0.0 | 0.0 | 0.0 | — | |
| Gross profit | 87.8 | 88.2 | 88.2 | 917.5 | 0.0 | 0.0 | — | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.2 | 1.2 | 1.8 | 2.2 | 2.1 | 1.3 | −36.4% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 37.1 | 37.2 | 39.0 | 3.2 | 5.4 | 3.0 | −45.0% | |
| Operating income | 50.8 | 51.0 | 49.2 | (3.2) | (5.4) | (3.0) | +45.0% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 385.5 | 344.6 | 222.0 | 229.5 | 1.4 | 2.1 | +56.6% | |
| Other income / expense | 0.0 | 0.0 | (220.5) | 0.5 | (0.1) | 42.8 | +30665.7% | |
| Pre-tax income | 6.8 | 1.7 | 23.6 | (2.7) | (5.6) | 39.8 | +814.3% | |
| Income tax | (1.5) | (16.5) | 10.2 | 4.9 | 5.6 | 0.7 | −86.7% | |
| Net income | 8.3 | 18.2 | 13.4 | (7.6) | 151.1 | 72.6 | −51.9% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 154.1 | 33.5 | −78.2% | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.14 | 0.30 | 0.22 | (0.12) | (0.16) | 0.54 | +437.5% | |
| EPS, diluted (per share) | 0.14 | 0.30 | 0.22 | (0.12) | (0.16) | 0.54 | +437.5% | |
| EBITDA | 84.7 | 85.2 | 83.6 | 33.4 | 2.9 | (3.0) | −203.6% | |
| Depreciation & amortization | 33.9 | 34.2 | 34.4 | 36.5 | 8.3 | 0.0 | −100.0% | |
| Weighted average shares (shares) | 60,617,000 | 60,617,000 | 60,617,000 | 63,459,000 | 71,864,000 | 72,036,000 | +0.2% | |
| Weighted average diluted shares (shares) | 60,617,000 | 60,617,000 | 60,617,000 | 63,459,000 | 71,864,000 | 71,864,000 | +0.0% | |
| Gross margin | 100.0% | 100.0% | 100.0% | 100.0% | — | — | — | |
| Operating margin | 57.9% | 57.8% | 55.8% | −0.3% | — | — | — | |
| Net margin | 9.5% | 20.6% | 15.2% | −0.8% | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Statements are reported in USD; the shares trade in NOK.
