Horisont Energi AS (FRA:9GJ)

Horisont Energi AS Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Selling, General & Admin	59.78	67.78	79.26	41.18	9.04	6.09
Other Operating Expenses	16.46	46.1	124.11	99.66	42.69	7.41
Operating Expenses	80.65	118.6	207.99	143.5	52.98	13.5
Operating Income	-80.65	-118.6	-207.99	-143.5	-52.98	-13.5
Interest Expense	-0.33	-0.58	-0.6	-0.21	-0.25	-0.07
Interest & Investment Income	3.47	6.61	12.13	10.22	0.89	0
Other Non Operating Income (Expenses)	-4.86	-0.44	3.51	-0.29	0.02	-0
Pretax Income	-82.65	-113	-192.96	-133.79	-52.31	-13.57
Income Tax Expense	-	-	-	-	-0.01	-9.14
Net Income	-82.65	-113	-192.96	-133.79	-52.3	-4.43
Net Income to Common	-82.65	-113	-192.96	-133.79	-52.3	-4.43
Shares Outstanding (Basic)	22	22	22	22	16	7
Shares Outstanding (Diluted)	22	22	22	22	16	7
Shares Change (YoY)	-	-	-	40.86%	114.48%	-
EPS (Basic)	-3.70	-5.06	-8.64	-5.99	-3.30	-0.60
EPS (Diluted)	-3.70	-5.06	-8.64	-5.99	-3.30	-0.60
Free Cash Flow	-82.47	-114.14	-184.1	-115.78	-52.5	-9.2
Free Cash Flow Per Share	-3.69	-5.11	-8.25	-5.19	-3.31	-1.25
EBITDA	-80.53	-118.47	-207.86	-143.45	-51.73	-
D&A For EBITDA	0.12	0.12	0.12	0.05	1.25	-
EBIT	-80.65	-118.6	-207.99	-143.5	-52.98	-13.5
Revenue as Reported	1	0.38	5	-	0.38	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.