Income Statement

Currency: NOK

	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	0	0	1	1	2	4	5	5	5	4	4	0
Revenue	11 N/A	15 +39%	20 +35%	30 +48%	34 +15%	50 +45%	61 +24%	69 +13%	94 +36%	100 +6%	99 -1%	97 -2%
Gross Profit
Cost of Revenue	(3)	(3)	(6)	(9)	(8)	(14)	(15)	(18)	(21)	(24)	(30)	(31)
Gross Profit	8 N/A	8 -3%	10 +29%	21 +107%	26 +26%	36 +36%	47 +30%	52 +10%	73 +41%	76 +4%	69 -9%	66 -5%
Operating Income
Operating Expenses	(43)	(39)	(56)	(64)	(68)	(73)	(90)	(94)	(102)	(113)	(107)	(111)
Selling, General & Administrative	(26)	(24)	(30)	(34)	(37)	(38)	(50)	(50)	(67)	(55)	(53)	(60)
Depreciation & Amortization	(1)	(1)	(3)	(5)	(8)	(10)	(10)	(13)	(14)	(17)	(20)	(20)
Other Operating Expenses	(16)	(14)	(23)	(25)	(22)	(26)	(30)	(32)	(22)	(42)	(34)	(30)
Operating Income	(34) N/A	(27) +21%	(42) -54%	(43) -1%	(41) +3%	(37) +10%	(43) -16%	(43) +1%	(30) +31%	(38) -27%	(38) 0%	(45) -20%
Pre-Tax Income
Interest Income Expense	0	(0)	(1)	(1)	(2)	(3)	(4)	(2)	(3)	(3)	(3)	(6)
Total Other Income	0	(0)	(0)	(0)	0	(1)	0	0	0	0	0	0
Pre-Tax Income	(34) N/A	(28) +19%	(43) -55%	(44) -2%	(43) +1%	(41) +5%	(48) -17%	(45) +5%	(33) +28%	(41) -25%	(41) 0%	(51) -25%
Net Income
Tax Provision	0	0	0	0	0	0	0	0	0	0	0	0
Income from Continuing Operations	(34)	(28)	(43)	(44)	(43)	(41)	(48)	(45)	(33)	(41)	(41)	(51)
Net Income (Common)	(34) N/A	(28) +19%	(43) -55%	(44) -2%	(43) +1%	(41) +5%	(48) -17%	(45) +5%	(33) +28%	(41) -25%	(41) 0%	(51) -25%
EPS (Diluted)	-0.67 N/A	-0.51 +24%	-0.8 -57%	-0.82 -2%	-0.81 +1%	-0.72 +11%	-0.75 -4%	-0.71 +5%	-0.54 +24%	-0.58 -7%	-0.7 -21%	-0.77 -10%

Co2 Capsol AS
OSE:CAPSL