Also trades as: TTBKF (OTC) · $vol 0M · 0FF.F (FSX) · $vol 0M

kr 6.30 ($0.65)

+0.49 (+8.43%)

Weekly Expected Move ±57.6%

kr -1 kr 3 kr 6 kr 10 kr 14

OSL · Industrials · Marine Shipping · Tech Score Neutral · Power 63 · kr 144.5M mcap · 18M float · 2.68% daily turnover

Analysis Technicals Weather Peers

Revenue

$63M -12.0% ▼

5Y CAGR: +5.2%

Gross Profit

$39M -13.5% ▼

5Y CAGR: +9.7%

Operating Income

$37M -56.2% ▼

5Y CAGR: +11.7%

Net Income

$30M -61.3% ▼

5Y CAGR: +21.6%

EPS (Diluted)

$1.33 -60.2% ▼

5Y CAGR: +21.6%

EBITDA

$46M -50.9% ▼

5Y CAGR: +8.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$114M	$76M	$71M	$72M	$63M
YoY Growth	+132.7%	-33.1%	-7.0%	+1.3%	-12.0%
Cost of Revenue	$32M	$31M	$20M	$26M	$24M
Gross Profit	$82M	$45M	$50M	$45M	$39M
Gross Margin	71.7%	58.7%	71.3%	63.0%	62.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3M	$4M	$3M	$4M	$4M
Operating Expenses	$1M	$3M	$13M	-$38M	$2M
Operating Income	$80M	$42M	$38M	$84M	$37M
Operating Margin	70.7%	54.5%	53.2%	116.7%	58.2%
Interest Expense	$10M	$9M	$11M	$7M	$8M
Income Before Tax	$71M	$32M	$27M	$77M	$30M
Tax Expense	$0	$100K	$2M	$700K	$100K
Net Income	$71M	$32M	$26M	$76M	$30M
Net Margin	62.2%	41.9%	36.2%	106.4%	46.8%
EPS (Diluted)	$3.14	$1.42	$1.13	$3.34	$1.33
EBITDA	$92M	$53M	$50M	$93M	$46M
Shares Outstanding	23M	23M	23M	23M	23M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$20M	$14M	$9M	$13M	$19M	$22M	$161M	$29M
Cost of Revenue	$6M	$6M	$7M	$6M	$6M	$4M	$3M	$100K
Gross Profit	$13M	$8M	$2M	$7M	$13M	$18M	$158M	$100K
Gross Margin	67.2%	54.9%	25.0%	51.1%	66.3%	79.5%	98.0%	0.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1M	$900K	$900K	$1M	$1M	$1M	$1M	$400K
Operating Expenses	$600K	$500K	$200K	-$400K	$12M	$2M	$1M	-$28M
Operating Income	$12M	$7M	$2M	$7M	$12M	$16M	$157M	$29M
Operating Margin	64.1%	51.4%	22.7%	54.1%	61.6%	71.8%	97.2%	99.0%
Interest Expense	$1M	$2M	$2M	$2M	$19M	$2M	$1M	$0
Income Before Tax	$12M	$5M	$200K	$6M	$10M	$14M	$154M	$30M
Tax Expense	$200K	$200K	$0	-$100K	$100K	$100K	$299K	$0
Net Income	$12M	$5M	$200K	$6M	$10M	$14M	$154M	$30M
Net Margin	59.5%	35.4%	2.3%	42.9%	52.4%	62.7%	95.2%	103.1%
EPS (Diluted)	$0.50	$0.22	$0.01	$0.25	$4.33	$0.60	$6.71	$1.29
EBITDA	$15M	$10M	$5M	$10M	$122M	$17M	$159M	$31M
Shares Outstanding	23M	23M	23M	23M	23M	23M	23M	23M

2020.OL OSL