Also trades as: HAUTO.OL (OSL) · $vol 10M

$20.00

+0.85 (+4.47%)

OTC · Industrials · Marine Shipping · Tech Score Strong Buy · Power 76 · $3.8B mcap · 122M float · 0.0031% daily turnover · Short 51% of daily vol

Revenue

$1.5B +7.0% ▲

5Y CAGR: +14.8%

Gross Profit

$529M -9.3% ▼

5Y CAGR: +80.0%

Operating Income

$504M -10.0% ▼

5Y CAGR: +23.5%

Net Income

$529M -14.7% ▼

EPS (Diluted)

$2.77 -14.0% ▼

EBITDA

$639M -8.8% ▼

5Y CAGR: +28.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$947M	$1.3B	$1.4B	$1.4B	$1.5B
YoY Growth	+28.5%	+34.2%	+13.8%	-5.2%	+7.0%
Cost of Revenue	$862M	$958M	$837M	$788M	$938M
Gross Profit	$85M	$312M	$609M	$583M	$529M
Gross Margin	8.9%	24.6%	42.1%	42.5%	36.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4M	$6M	$19M	$10M	$25M
Operating Expenses	$16M	$17M	$20M	$23M	$25M
Operating Income	$203M	$316M	$590M	$560M	$504M
Operating Margin	21.4%	24.9%	40.8%	40.9%	34.4%
Interest Expense	$32M	$31M	$35M	$27M	$44M
Income Before Tax	$129M	$314M	$598M	$584M	$531M
Tax Expense	$4M	$15M	$8M	-$36M	$2M
Net Income	$125M	$299M	$590M	$620M	$529M
Net Margin	13.2%	23.5%	40.8%	45.2%	36.0%
EPS (Diluted)	$0.89	$1.53	$3.07	$3.22	$2.77
EBITDA	$209M	$493M	$777M	$700M	$639M
Shares Outstanding	136M	192M	192M	192M	191M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$349M	$352M	$329M	$367M	$376M	$359M	$361M	$358M
Cost of Revenue	$199M	$200M	$203M	$229M	$246M	$238M	$240M	$266M
Gross Profit	$150M	$152M	$126M	$139M	$130M	$121M	$121M	$92M
Gross Margin	43.0%	43.3%	38.3%	37.8%	34.6%	33.7%	33.5%	25.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5M	$7M	$6M	$6M	$6M	$6M	$7M	$7M
Operating Expenses	-$27M	$7M	-$29M	-$27M	$6M	$6M	$7M	$7M
Operating Income	$177M	$145M	$155M	$166M	$125M	$115M	$114M	$85M
Operating Margin	50.8%	41.2%	47.0%	45.1%	33.1%	32.0%	31.5%	23.9%
Interest Expense	$7M	$8M	$10M	$11M	$12M	$11M	$13M	$12M
Income Before Tax	$197M	$140M	$155M	$124M	$134M	$104M	$102M	$81M
Tax Expense	$3M	$2M	$551K	$965K	$1M	-$559K	-$1M	-$807K
Net Income	$193M	$138M	$155M	$123M	$133M	$105M	$103M	$82M
Net Margin	55.2%	39.2%	47.0%	33.5%	35.4%	29.2%	28.5%	22.8%
EPS (Diluted)	$1.00	$0.72	$0.81	$0.64	$0.70	$0.55	$0.54	$0.43
EBITDA	$234M	$182M	$199M	$167M	$179M	$145M	$145M	$116M
Shares Outstanding	193M	192M	191M	192M	191M	190M	191M	191M

HOEGF OTC