Income Statement

Currency: NOK

	Dec-2022	Jun-2023	Dec-2023	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025
Revenue
Interest Expense	832	1 032	1 276	1 528	0	1 688	0	0
Revenue	2 371 N/A	3 000 +27%	3 649 +22%	3 256 -11%	3 922 +20%	2 537 -35%	3 846 +52%	2 584 -33%
Gross Profit
Cost of Revenue	(2 898)	0	(3 220)	0	0	(1 228)	0	0
Gross Profit	(527) N/A	0 N/A	429 N/A	0 N/A	0 N/A	1 309 N/A	0 N/A	0 N/A
Operating Income
Operating Expenses	(622)	(10 454)	(2 781)	(4 831)	(8 128)	(2 239)	(7 889)	(6 114)
Selling, General & Administrative	(1 000)	0	(1 188)	0	0	(683)	0	0
Depreciation & Amortization	(502)	(649)	(642)	(609)	(1 937)	(568)	(2 021)	0
Other Operating Expenses	880	(9 805)	(951)	(4 222)	(6 191)	(988)	(5 868)	(6 114)
Operating Income	(1 149) N/A	(7 454) -549%	(2 352) +68%	(1 575) +33%	(4 206) -167%	(930) +78%	(4 043) -335%	(3 530) +13%
Pre-Tax Income
Interest Income Expense	(790)	(392)	622	11	(665)	(1 605)	(2 717)	(2 278)
Non-Reccuring Items	(4 545)	(4 720)	(6 154)	(1 105)	0	(1 292)	0	0
Total Other Income	(166)	(223)	1 026	1 116	1 116	(221)	(207)	(215)
Pre-Tax Income	(6 650) N/A	(12 789) -92%	(6 858) +46%	(1 553) +77%	(3 755) -142%	(4 048) -8%	(6 967) -72%	(6 023) +14%
Net Income
Tax Provision	1 402	1 850	(398)	(856)	(858)	(7)	(19)	0
Income from Continuing Operations	(5 248)	(10 939)	(7 256)	(2 409)	(4 613)	(4 055)	(6 986)	(6 047)
Income to Minority Interest	2 585	4 287	2 776	(1 909)	(660)	(1 073)	643	3 749
Net Income (Common)	(2 633) N/A	(6 654) -153%	(4 479) +33%	494 N/A	(461) N/A	(318) +31%	(1 462) -360%	(4 091) -180%
EPS (Diluted)	-4.03 N/A	-9.63 -139%	-6.49 +33%	0.71 N/A	-0.66 N/A	-0.46 +30%	-2.11 -359%	-5.93 -181%

Aker Horizons ASA
OSE:AKH