Vow Green Metals AS Income Statement

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

Millions NOK. 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	0.22	-	-	-
Gross Profit	0.22	-	-	-
Selling, General & Admin	9.08	7.09	8.48	3.41
Other Operating Expenses	22.78	16.82	8.93	7.28
Operating Expenses	37.5	24.69	17.68	10.72
Operating Income	-37.29	-24.69	-17.68	-10.72
Interest Expense	-2.68	-1.28	-0.03	-0
Interest & Investment Income	0.11	0	0.34	-
Other Non Operating Income (Expenses)	-0	-	-	-
Pretax Income	-39.85	-25.97	-17.37	-10.73
Earnings From Continuing Operations	-39.85	-25.97	-17.37	-10.73
Minority Interest in Earnings	0.19	-	-	-
Net Income	-39.67	-25.97	-17.37	-10.73
Net Income to Common	-39.67	-25.97	-17.37	-10.73
Shares Outstanding (Basic)	203	165	165	87
Shares Outstanding (Diluted)	203	165	165	88
Shares Change (YoY)	22.74%	0.16%	88.50%	-
EPS (Basic)	-0.20	-0.16	-0.11	-0.12
EPS (Diluted)	-0.20	-0.16	-0.11	-0.12
Free Cash Flow	-164.67	-53.82	-60.3	-81.44
Free Cash Flow Per Share	-0.81	-0.33	-0.36	-0.93
Gross Margin	100.00%	-	-	-
Operating Margin	-17342.79%	-	-	-
Profit Margin	-18448.84%	-	-	-
Free Cash Flow Margin	-76589.30%	-	-	-
EBITDA	-37.18	-24.64	-17.67	-10.69
D&A For EBITDA	0.11	0.05	0.01	0.04
EBIT	-37.29	-24.69	-17.68	-10.72

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