DOF Group ASA (OSL:DOFG)
Norway
· Delayed Price · Currency is NOK 96.00
-0.35 (-0.36%)
At close: Dec 5, 2025
DOF Group ASA Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 1,741 | 1,385 | 1,129 | 939.6 | 720.21 | 726.74 | Upgrade
|
| Revenue Growth (YoY) | 36.87% | 22.68% | 20.16% | 30.46% | -0.90% | 1.79% | Upgrade
|
| Cost of Revenue | 668 | 476 | 410 | 370.89 | 309.65 | 306.49 | Upgrade
|
| Gross Profit | 1,073 | 909 | 719 | 568.72 | 410.56 | 420.25 | Upgrade
|
| Selling, General & Admin | 221 | 221 | 170 | 129.52 | 76.05 | 62.77 | Upgrade
|
| Other Operating Expenses | 259 | 259 | 211 | 190.01 | 140.86 | 133 | Upgrade
|
| Operating Expenses | 682 | 640 | 501 | 424.79 | 333.83 | 295.53 | Upgrade
|
| Operating Income | 391 | 269 | 218 | 143.93 | 76.73 | 124.72 | Upgrade
|
| Interest Expense | -123 | -104 | -107 | -139.26 | -105.68 | -117.14 | Upgrade
|
| Interest & Investment Income | 33 | 25 | 23 | 6.39 | 4.99 | 4.08 | Upgrade
|
| Earnings From Equity Investments | 41 | 43 | 39 | 61.31 | 30.08 | 62.3 | Upgrade
|
| Currency Exchange Gain (Loss) | 21 | -145 | 17 | -29.94 | -64.36 | -205.57 | Upgrade
|
| Other Non Operating Income (Expenses) | -2 | -3 | -6 | -11.47 | -7.38 | -7.58 | Upgrade
|
| EBT Excluding Unusual Items | 361 | 85 | 184 | 30.96 | -65.61 | -139.19 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | -2.16 | -9.92 | Upgrade
|
| Gain (Loss) on Sale of Investments | -1 | -1 | 4 | -3.96 | -0.11 | -3.38 | Upgrade
|
| Gain (Loss) on Sale of Assets | 13 | 2 | 7 | 7.11 | 12.37 | 2.22 | Upgrade
|
| Asset Writedown | 89 | 98 | 157 | 60.29 | -44.61 | -364.59 | Upgrade
|
| Other Unusual Items | - | - | - | 0.41 | 32.46 | - | Upgrade
|
| Pretax Income | 462 | 184 | 352 | 94.8 | -67.65 | -514.86 | Upgrade
|
| Income Tax Expense | 48 | 6 | -15 | 8.12 | 6.13 | 17.85 | Upgrade
|
| Earnings From Continuing Operations | 414 | 178 | 367 | 86.68 | -73.78 | -532.72 | Upgrade
|
| Minority Interest in Earnings | - | - | -4 | 1.12 | 2.61 | 5.72 | Upgrade
|
| Net Income | 414 | 178 | 363 | 87.8 | -71.17 | -527 | Upgrade
|
| Net Income to Common | 414 | 178 | 363 | 87.8 | -71.17 | -527 | Upgrade
|
| Net Income Growth | 31.43% | -50.96% | 313.44% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 241 | 191 | 168 | 158 | 158 | 158 | Upgrade
|
| Shares Outstanding (Diluted) | 242 | 191 | 168 | 158 | 158 | 158 | Upgrade
|
| Shares Change (YoY) | 32.04% | 13.45% | 6.17% | - | - | -49.99% | Upgrade
|
| EPS (Basic) | 1.72 | 0.93 | 2.16 | 0.55 | -0.45 | -3.33 | Upgrade
|
| EPS (Diluted) | 1.72 | 0.93 | 2.16 | 0.55 | -0.45 | -3.33 | Upgrade
|
| EPS Growth | -0.34% | -56.78% | 289.40% | - | - | - | Upgrade
|
| Free Cash Flow | 322 | 296 | 27 | 173.47 | 76.05 | 147.82 | Upgrade
|
| Free Cash Flow Per Share | 1.33 | 1.55 | 0.16 | 1.10 | 0.48 | 0.93 | Upgrade
|
| Gross Margin | 61.63% | 65.63% | 63.69% | 60.53% | 57.01% | 57.83% | Upgrade
|
| Operating Margin | 22.46% | 19.42% | 19.31% | 15.32% | 10.65% | 17.16% | Upgrade
|
| Profit Margin | 23.78% | 12.85% | 32.15% | 9.34% | -9.88% | -72.52% | Upgrade
|
| Free Cash Flow Margin | 18.50% | 21.37% | 2.39% | 18.46% | 10.56% | 20.34% | Upgrade
|
| EBITDA | 601 | 428 | 343 | 253.96 | 199.09 | 222.14 | Upgrade
|
| EBITDA Margin | 34.52% | 30.90% | 30.38% | 27.03% | 27.64% | 30.57% | Upgrade
|
| D&A For EBITDA | 210 | 159 | 125 | 110.03 | 122.36 | 97.42 | Upgrade
|
| EBIT | 391 | 269 | 218 | 143.93 | 76.73 | 124.72 | Upgrade
|
| EBIT Margin | 22.46% | 19.42% | 19.31% | 15.32% | 10.65% | 17.16% | Upgrade
|
| Effective Tax Rate | 10.39% | 3.26% | - | 8.57% | - | - | Upgrade
|
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.