Norse Atlantic ASA Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	588.11	439.44	104.27	-
Revenue Growth (YoY)	33.83%	321.44%	-	-
Cost of Revenue	502.39	419.07	173.54	5.48
Gross Profit	85.72	20.37	-69.27	-5.48
Selling, General & Admin	47.66	37.49	15.63	2.84
Other Operating Expenses	47.15	34	2.69	-
Operating Expenses	182.73	155.59	76.83	3.19
Operating Income	-97.02	-135.22	-146.1	-8.67
Interest Expense	-39.02	-34.98	-24.42	-
Interest & Investment Income	-	-	-	0.26
Currency Exchange Gain (Loss)	-0.53	-0.53	-4.43	0.83
Other Non Operating Income (Expenses)	1.49	2.13	0.87	-0.06
EBT Excluding Unusual Items	-135.08	-168.6	-174.08	-7.63
Gain (Loss) on Sale of Investments	-	-	-0.89	-
Pretax Income	-135.08	-168.6	-174.97	-7.63
Income Tax Expense	0.38	0.14	-	-
Net Income	-135.45	-168.75	-174.97	-7.63
Net Income to Common	-135.45	-168.75	-174.97	-7.63
Shares Outstanding (Basic)	129	67	21	19
Shares Outstanding (Diluted)	129	67	21	19
Shares Change (YoY)	91.59%	219.90%	8.60%	-
EPS (Basic)	-1.05	-2.50	-8.30	-0.39
EPS (Diluted)	-1.05	-2.50	-8.30	-0.39
Free Cash Flow	33.22	-24.52	-83.28	-29.03
Free Cash Flow Per Share	0.26	-0.36	-3.95	-1.50
Gross Margin	14.57%	4.63%	-66.43%	-
Operating Margin	-16.50%	-30.77%	-140.12%	-
Profit Margin	-23.03%	-38.40%	-167.81%	-
Free Cash Flow Margin	5.65%	-5.58%	-79.87%	-
EBITDA	-95.7	-134.48	-146.04	-8.32
EBITDA Margin	-16.27%	-30.60%	-140.06%	-
D&A For EBITDA	1.32	0.75	0.07	0.34
EBIT	-97.02	-135.22	-146.1	-8.67
EBIT Margin	-16.50%	-30.77%	-140.12%	-

Updated Nov 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.