Also trades as: DTNOF (OTC) · $vol 0M · DTNOY (OTC) · $vol 0M

kr 19.00 ($1.97)

-0.15 (-0.78%)

Weekly Expected Move ±3.7%

kr 18 kr 18 kr 19 kr 20 kr 20

OSL · Energy · Oil & Gas Exploration & Production · Tech Score Neutral · Power 54 · kr 18.5B mcap · 733M float · 0.328% daily turnover

Revenue

$1.5B +127.5% ▲

5Y CAGR: +19.8%

Gross Profit

$428M +64.5% ▲

5Y CAGR: +76.6%

Operating Income

$513M +8306.6% ▲

Net Income

-$25M +7.0% ▲

EPS (Diluted)

$-0.05 -78.4% ▼

EBITDA

$927M +183.4% ▲

5Y CAGR: +25.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$1.0B	$1.4B	$668M	$667M	$1.5B
YoY Growth	+63.3%	+37.1%	-51.5%	-0.1%	+127.5%
Cost of Revenue	$443M	$461M	$365M	$407M	$1.1B
Gross Profit	$561M	$916M	$303M	$260M	$428M
Gross Margin	55.9%	66.5%	45.3%	39.0%	28.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$42M	$32M	$23M	$24M	$49M
Operating Expenses	$160M	$119M	$84M	$254M	$50M
Operating Income	$321M	$775M	$218M	$6M	$513M
Operating Margin	32.0%	56.3%	32.7%	0.9%	33.8%
Interest Expense	$74M	$58M	$62M	$71M	$126M
Income Before Tax	$220M	$346M	$151M	-$13M	$397M
Tax Expense	$16M	-$38M	$133M	$14M	$423M
Net Income	$204M	$385M	$19M	-$27M	-$25M
Net Margin	20.3%	28.0%	2.8%	-4.1%	-1.7%
EPS (Diluted)	$0.21	$0.39	$0.02	$-0.03	$-0.05
EBITDA	$500M	$992M	$360M	$327M	$927M
Shares Outstanding	975M	985M	980M	975M	975M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$170M	$177M	$188M	$258M	$555M	$482M	$627M	$730M
Cost of Revenue	$102M	$119M	$121M	$154M	$343M	$296M	$300M	$342M
Gross Profit	$68M	$58M	$66M	$104M	$213M	$186M	$327M	$387M
Gross Margin	40.2%	32.9%	35.4%	40.2%	38.3%	38.5%	52.1%	53.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4M	$6M	$42M	$6M	$18M	$14M	$35M	$28M
Operating Expenses	$38M	$140M	$38M	$18M	$18M	$87M	$43M	$3M
Operating Income	$31M	-$82M	$28M	$86M	$195M	$98M	$284M	$385M
Operating Margin	17.9%	-46.3%	14.9%	33.3%	35.1%	20.4%	45.2%	52.7%
Interest Expense	$20M	$20M	$24M	$39M	$41M	$11M	$25M	$11M
Income Before Tax	$28M	-$93M	$16M	$48M	$173M	$164M	$257M	$406M
Tax Expense	$8M	$6M	$19M	$55M	$153M	$198M	$206M	$326M
Net Income	$20M	-$98M	-$4M	-$7M	$9M	-$34M	$51M	$80M
Net Margin	11.7%	-55.7%	-1.9%	-2.8%	1.7%	-7.1%	8.1%	11.0%
EPS (Diluted)	$0.02	$-0.10	$-0.00	$-0.09	$0.01	$-0.05	$0.04	$0.07
EBITDA	$90M	-$24M	$91M	$162M	$363M	$324M	$428M	$510M
Shares Outstanding	975M	975M	975M	975M	975M	975M	975M	975M

DNO.OL OSL