Also trades as: LMGHF (OTC) · $vol 0M

kr 23.78 ($2.46)

-0.60 (-2.46%)

Weekly Expected Move ±4.4%

kr 22 kr 23 kr 24 kr 25 kr 26

OSL · Technology · Software - Application · Tech Score Neutral · Power 46 · kr 6.9B mcap · 156M float · 0.648% daily turnover

Revenue

$7.1B +1.3% ▲

5Y CAGR: +14.9%

Gross Profit

$1.7B +165.3% ▲

5Y CAGR: +49.9%

Operating Income

$318M +20.2% ▲

5Y CAGR: +70.3%

Net Income

$85M -66.9% ▼

EPS (Diluted)

$0.28 -66.3% ▼

EBITDA

$638M +2.8% ▲

5Y CAGR: +27.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.4B	$4.9B	$6.3B	$7.0B	$7.1B
YoY Growth	+24.6%	+17.7%	+21.0%	+11.3%	+1.3%
Cost of Revenue	$3.2B	$4.6B	$5.4B	$6.4B	$5.4B
Gross Profit	$1.2B	$343M	$864M	$638M	$1.7B
Gross Margin	27.2%	7.0%	13.7%	9.1%	23.9%
R&D Expenses	$119M	$140M	$153M	$148M	$0
SG&A Expenses	$106M	$107M	$98M	$97M	$0
Operating Expenses	$227M	$850M	$723M	$845M	$1.4B
Operating Income	-$33M	-$139M	$140M	$264M	$318M
Operating Margin	-0.8%	-2.8%	2.2%	3.8%	4.5%
Interest Expense	$128M	$148M	$146M	$64M	$106M
Income Before Tax	-$48M	-$175M	$51M	$221M	$131M
Tax Expense	$30M	$19M	$13M	$50M	$44M
Net Income	-$78M	-$151M	$67M	$255M	$85M
Net Margin	-1.8%	-3.1%	1.1%	3.7%	1.2%
EPS (Diluted)	$-0.26	$-0.51	$0.22	$0.83	$0.28
EBITDA	$418M	$391M	$570M	$620M	$638M
Shares Outstanding	294M	296M	306M	307M	308M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.7B	$1.8B	$1.7B	$1.8B	$1.7B	$2.0B	$2.0B	$2.1B
Cost of Revenue	$1.3B	$1.4B	$1.2B	$1.3B	$1.5B	$1.5B	$1.8B	$1.8B
Gross Profit	$357M	$436M	$409M	$422M	$172M	$461M	$227M	$223M
Gross Margin	21.5%	23.6%	24.8%	24.0%	10.1%	23.3%	11.3%	10.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$73M	$134M	$77M	$0	$75M	$96M	$85M	$81M
Operating Expenses	$313M	$356M	$315M	$354M	$75M	$382M	$85M	$81M
Operating Income	$43M	$80M	$94M	$68M	$97M	$79M	$142M	$141M
Operating Margin	2.6%	4.3%	5.7%	3.9%	5.7%	4.0%	7.1%	6.9%
Interest Expense	$12M	$25M	$27M	$30M	$22M	$27M	$40M	$22M
Income Before Tax	$23M	$53M	$60M	$435K	$38M	$33M	$115M	$59M
Tax Expense	$2M	$5M	$20M	$490K	$21M	$2M	$30M	$10M
Net Income	$21M	-$80M	$39M	-$3M	$17M	$31M	$85M	$104M
Net Margin	1.2%	-4.3%	2.4%	-0.1%	1.0%	1.6%	4.2%	5.1%
EPS (Diluted)	$0.07	$-0.26	$0.13	$-0.01	$0.06	$0.10	$0.29	$0.36
EBITDA	$121M	$161M	$179M	$127M	$155M	$176M	$283M	$141M
Shares Outstanding	307M	305M	306M	308M	292M	306M	294M	286M

LINK.OL OSL