Also trades as: BKFKF (OTC) · $vol 0M

kr 434.80 ($45.17)

+3.60 (+0.83%)

Weekly Expected Move ±4.4%

kr 397 kr 416 kr 435 kr 454 kr 473

OSL · Consumer Defensive · Agricultural Farm Products · Tech Score Sell · Power 36 · kr 25.8B mcap · 41M float · 0.246% daily turnover

Revenue

$6.8B -7.8% ▼

5Y CAGR: +7.8%

Gross Profit

$652M -85.4% ▼

5Y CAGR: -25.1%

Operating Income

$706M -54.4% ▼

5Y CAGR: +2.6%

Net Income

$512M -22.0% ▼

5Y CAGR: +2.0%

EPS (Diluted)

$8.64 -22.0% ▼

5Y CAGR: +2.0%

EBITDA

$1.5B -12.8% ▼

5Y CAGR: +6.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$5.6B	$7.1B	$7.1B	$7.3B	$6.8B
YoY Growth	+19.4%	+28.4%	+0.2%	+2.7%	-7.8%
Cost of Revenue	$1.6B	$2.0B	$2.6B	$2.9B	$6.1B
Gross Profit	$4.0B	$5.1B	$4.6B	$4.5B	$652M
Gross Margin	71.6%	71.6%	64.2%	61.0%	9.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$629M	$686M	$508M	$548M	$0
Operating Expenses	$2.9B	$3.3B	$4.6B	$2.9B	-$54M
Operating Income	$1.2B	$1.8B	$1.2B	$1.5B	$706M
Operating Margin	21.1%	24.6%	17.5%	21.1%	10.4%
Interest Expense	$41M	$0	$185M	$200M	$160M
Income Before Tax	$1.1B	$1.7B	$1.1B	$852M	$629M
Tax Expense	$174M	$346M	$193M	$207M	$111M
Net Income	$964M	$1.3B	$956M	$657M	$512M
Net Margin	17.4%	18.9%	13.4%	9.0%	7.6%
EPS (Diluted)	$16.32	$22.76	$16.13	$11.08	$8.64
EBITDA	$1.7B	$2.3B	$2.0B	$1.8B	$1.5B
Shares Outstanding	59M	59M	59M	59M	59M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.7B	$1.5B	$1.9B	$1.6B	$1.7B	$1.8B	$2.1B	$1.8B
Cost of Revenue	$919M	-$47M	$942M	$787M	$1.7B	$1.5B	$632M	$1.6B
Gross Profit	$817M	$1.5B	$957M	$788M	-$3M	$232M	$1.5B	$216M
Gross Margin	47.1%	103.2%	50.4%	50.0%	-0.2%	13.0%	70.1%	12.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$243M	$163M	$226M	$0	$0	$0	$0	$0
Operating Expenses	$919M	$895M	$907M	$949M	-$8M	-$9M	$1.0B	-$2M
Operating Income	-$102M	$622M	$50M	-$161M	$5M	$241M	$452M	$218M
Operating Margin	-5.9%	42.3%	2.6%	-10.2%	0.3%	13.5%	21.4%	12.2%
Interest Expense	$48M	$44M	$40M	$38M	$33M	$52M	$43M	$48M
Income Before Tax	-$161M	$670M	-$37M	-$192M	$78M	$780M	$414M	-$244M
Tax Expense	-$44M	$193M	-$31M	-$53M	$387K	$194M	$107M	-$81M
Net Income	-$114M	$481M	-$6M	-$134M	$77M	$578M	$307M	-$163M
Net Margin	-6.5%	32.7%	-0.3%	-8.5%	4.6%	32.5%	14.5%	-9.1%
EPS (Diluted)	$-1.92	$8.11	$-0.10	$-2.25	$1.31	$9.74	$5.17	$-2.75
EBITDA	$69M	$899M	$193M	$39M	$304M	$1.0B	$678M	$428M
Shares Outstanding	59M	59M	59M	59M	59M	59M	59M	59M

BAKKA.OL OSL