Also trades as: NSKFF (OTC) · $vol 0M

kr 308.00 ($32.00)

-3.50 (-1.12%)

Weekly Expected Move ±4.9%

kr 278 kr 293 kr 308 kr 323 kr 338

OSL · Industrials · Aerospace & Defense · Tech Score Sell · Power 38 · kr 270.9B mcap · 411M float · 0.358% daily turnover

Revenue

$31.6B -35.4% ▼

5Y CAGR: +4.3%

Gross Profit

$5.5B -82.4% ▼

5Y CAGR: -20.0%

Operating Income

$4.7B -28.1% ▼

5Y CAGR: -5.0%

Net Income

$8.0B +55.2% ▲

5Y CAGR: +22.4%

EPS (Diluted)

$9.04 +55.1% ▲

5Y CAGR: +41.0%

EBITDA

$5.9B -27.2% ▼

5Y CAGR: +13.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$27.4B	$31.8B	$40.6B	$48.9B	$31.6B
YoY Growth	+7.2%	+15.9%	+27.7%	+20.3%	-35.4%
Cost of Revenue	$9.6B	$11.2B	$15.3B	$17.7B	$26.1B
Gross Profit	$17.9B	$20.6B	$25.3B	$31.2B	$5.5B
Gross Margin	65.1%	64.8%	62.2%	63.8%	17.4%
R&D Expenses	$1.3B	$1.5B	$1.9B	$2.1B	$913M
SG&A Expenses	$10.0B	$11.2B	$13.7B	-$1.8B	$0
Operating Expenses	$15.0B	$17.3B	$20.6B	$24.7B	$785M
Operating Income	$2.9B	$3.3B	$4.6B	$6.5B	$4.7B
Operating Margin	10.5%	10.4%	11.4%	13.4%	14.9%
Interest Expense	$241M	$365M	$405M	$707M	$21M
Income Before Tax	$2.9B	$3.5B	$4.7B	$6.6B	$5.3B
Tax Expense	$632M	$687M	$959M	$1.4B	$1.2B
Net Income	$2.2B	$2.8B	$3.7B	$5.1B	$8.0B
Net Margin	7.9%	8.7%	9.1%	10.5%	25.2%
EPS (Diluted)	$2.41	$3.13	$4.22	$5.83	$9.04
EBITDA	$4.0B	$4.6B	$5.9B	$8.1B	$5.9B
Shares Outstanding	891M	887M	880M	880M	880M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$11.9B	$13.9B	$13.6B	$13.7B	$13.3B	$9.6B	$8.9B	$9.9B
Cost of Revenue	$9.7B	$11.6B	$11.2B	$11.4B	$10.9B	$7.7B	$7.4B	$8.3B
Gross Profit	$2.2B	$2.3B	$2.4B	$13.7B	$2.4B	$1.9B	$8.9B	$1.6B
Gross Margin	18.7%	16.5%	17.3%	100.0%	18.0%	19.5%	100.0%	16.1%
R&D Expenses	$365M	$950M	$0	$0	$370M	$261M	$0	$0
SG&A Expenses	$0	$15.8B	$0	$0	$0	$0	$0	$0
Operating Expenses	$365M	$12.2B	$511M	$12.0B	$370M	$224M	$7.4B	$8.3B
Operating Income	$1.9B	$1.7B	$1.8B	$1.8B	$2.0B	$1.6B	$1.5B	$1.6B
Operating Margin	15.7%	12.6%	13.6%	12.8%	15.2%	17.2%	16.7%	16.1%
Interest Expense	$128M	$379M	$46M	$46M	$0	$89M	$68M	$120M
Income Before Tax	$1.8B	$1.9B	$2.9B	$2.1B	$2.2B	$1.9B	$1.4B	$1.8B
Tax Expense	$402M	$421M	$641M	$430M	$450M	$223M	$317M	$326M
Net Income	$1.4B	$1.5B	$2.3B	$1.6B	$1.7B	$2.4B	$1.7B	$1.6B
Net Margin	11.4%	10.5%	16.8%	11.8%	12.8%	24.6%	18.8%	16.2%
EPS (Diluted)	$1.54	$1.65	$2.59	$1.85	$1.93	$2.68	$1.91	$1.82
EBITDA	$2.2B	$2.1B	$3.4B	$2.5B	$2.6B	-$2.0B	$2.0B	$1.9B
Shares Outstanding	880M	880M	879M	878M	880M	879M	880M	880M

KOG.OL OSL