kr 3.30 ($0.34)

-0.12 (-3.51%)

Weekly Expected Move ±4.4%

kr 3 kr 3 kr 3 kr 3 kr 4

OSL · Energy · Oil & Gas Midstream · Tech Score Neutral · Power 55 · kr 722.6M mcap · 219M float · 0.064% daily turnover

Revenue

$42M -38.5% ▼

5Y CAGR: +3.1%

Gross Profit

$18M -62.8% ▼

5Y CAGR: +9.1%

Operating Income

$1M -97.0% ▼

5Y CAGR: -30.6%

Net Income

-$11M -165.3% ▼

EPS (Diluted)

$-0.07 -156.3% ▼

EBITDA

$17M -67.4% ▼

5Y CAGR: -0.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$60M	$52M	$81M	$68M	$42M
YoY Growth	+67.2%	-13.5%	+56.6%	-16.3%	-38.5%
Cost of Revenue	$22M	$27M	$14M	$19M	$23M
Gross Profit	$37M	$25M	$67M	$49M	$18M
Gross Margin	62.8%	48.6%	82.4%	72.2%	43.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2M	$3M	$4M	$3M	$3M
Operating Expenses	$7M	$7M	$16M	$16M	$17M
Operating Income	$31M	$18M	$51M	$33M	$1M
Operating Margin	51.4%	35.0%	63.2%	49.2%	2.4%
Interest Expense	$10M	$13M	$19M	$21M	$13M
Income Before Tax	$21M	$6M	$38M	$17M	-$11M
Tax Expense	$0	$0	$0	$0	$0
Net Income	$21M	$6M	$38M	$17M	-$11M
Net Margin	35.5%	11.3%	47.4%	25.3%	-26.9%
EPS (Diluted)	$0.16	$0.04	$0.29	$0.13	$-0.07
EBITDA	$44M	$31M	$70M	$54M	$17M
Shares Outstanding	133M	133M	133M	133M	153M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$25M	$43M	$38M	$45M	$23M	$18M	$10M	$7M
Cost of Revenue	$18M	$7M	$8M	$8M	$10M	$10M	$7M	$5M
Gross Profit	$7M	$36M	$30M	$37M	$12M	$8M	$3M	$2M
Gross Margin	28.7%	84.5%	80.1%	81.3%	54.1%	42.4%	31.0%	28.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1M	$2M	$2M	$2M	$2M	$2M	$907K	$2M
Operating Expenses	$69K	$7M	$8M	$8M	$8M	$8M	$5M	$5M
Operating Income	$7M	$29M	$22M	$29M	$5M	-$22K	-$2M	-$3M
Operating Margin	28.4%	67.2%	58.6%	63.6%	20.7%	-0.1%	-15.4%	-43.6%
Interest Expense	$8M	$9M	$10M	$13M	$8M	$7M	$3M	$4M
Income Before Tax	-$204K	$20M	$18M	$16M	$1M	-$6M	-$4M	-$6M
Tax Expense	$0	$0	$0	$0	$0	$0	$0	$0
Net Income	-$204K	$20M	$18M	$16M	$1M	-$6M	-$4M	-$6M
Net Margin	-0.8%	47.0%	48.0%	35.3%	5.4%	-34.6%	-44.7%	-87.8%
EPS (Diluted)	$-0.00	$0.15	$0.15	$0.12	$0.01	$-0.04	$-0.03	$-0.03
EBITDA	$14M	$36M	$34M	$37M	$17M	$8M	$3M	$1M
Shares Outstanding	133M	138M	122M	125M	150M	157M	148M	214M

ALNG.OL OSL