Note that the content is AI-generated and might contain mistakes. Generation might take some time.
If AI keeps you waiting, feel free to play the mini-game below in the meantime!
Report for the 3rd quarter of
2025
ODFJELL TECHNOLOGY LTD.
HIGHLIGHTS
Combining 50 years of industry experience with the technology of tomorrow, we
develop solutions for the changing energy market.
Well Services
✔Tubular running
✔Rental services
✔Well intervention
✔Wired drillpipe
✔Casing drilling
Projects & Engineering
✔Project and Engineering
✔Modifications and upgrades
✔Construction and installation
✔Asset integrity & rig inspection
✔Marine & subsea services
Operations
✔Platform drilling contracts for 16 installations
in Norway and the UK
✔Management of MOUs and jack-ups
✔Contract lead for providing integrated service
solutions for P&A market
✔Drilling and maintenance crews
✔Equipment maintenance and recertification
K E Y F I N A N C I A L S Q 3 2 0 2 5
NOK 1,434m
1.28
NOK 202m
Q3 revenue
Leverage ratio
EBITDA
NOK 459m
NOK 12.4b
2.0X
Cash and cash equivalents
Revenue Backlog
EBITDA backlog vs NIBD
3
Key figures for the Group
All figures in NOK million
Q3 25
Q3 24
YTD 25
YTD 24
FY 24
Operating revenue
1,434
1,334
4,138
3,977
5,427
EBITDA
202
201
587
634
825
EBIT
134
119
382
381
491
Net profit (loss)
102
39
262
178
253
EBITDA margin
14%
15%
14%
16%
15%
Total assets
4,240
3,863
4,177
Net interest bearing debt
931
570
509
Equity
1,233
1,248
1,375
Equity ratio
29%
32%
33%
▪Operating revenue of NOK 1,434 million compared to NOK
1,334 million in Q3 2024.
▪EBITDA of NOK 202 million compared to NOK 201 million
in Q3 2024.
▪EBITDA margin of 14% compared to an EBITDA margin of
15% in Q3 2024.
▪The Group’s contract backlog is NOK 12.4 billion, whereof
NOK 7.6 billion is firm backlog.
Key figures Segments
Well Services
▪Operating revenue of NOK 462 million compared to
NOK 462 million in Q3 2024.
▪EBITDA of NOK 148 million compared to NOK 146 million
in Q3 2024.
▪EBITDA margin of 32% compared to an EBITDA margin of
32% in Q3 2024.
Operations
▪Operating revenue of NOK 758 million compared to
NOK 644 million in Q3 2024.
▪EBITDA of NOK 62 million compared to NOK 50 million in
Q3 2024.
▪EBITDA margin of 8% compared to an EBITDA margin of
8% in Q3 2024.
Projects & Engineering
▪Operating revenue of NOK 159 million compared to
NOK 161 million in Q3 2024.
▪EBITDA of NOK 10 million compared to NOK 14 million in
Q3 2024.
▪EBITDA margin of 6% compared to an EBITDA margin of
9% in Q3 2024.
4
Highlights 2025
Dividend
6 November 2025, the Board of Directors
approved a dividend distribution of NOK 60
million equating to 1.52 NOK per share with
a payment date of 27 November 2025.
Improvement programme
The improvement programme initiated in
2024 is progressing as planned, and is
seeing positive contributions. Q3 EBITDA
includes restructuring expenses related to
the programme totalling NOK 2.4 million
bringing the total for the year to NOK 18
million.
Investment
Odfjell Technology has made a strategic
equity investment for a 10% stake in
Reelwell for NOK 40 million. In addition, the
cooperation agreement with Reelwell AS
has been extended to five years, with
options
for
five
additional
one‑year
extensions.
This
move
underscores
Odfjell
Technology’s
confidence
in
Reelwell’s
DualLink digital pipe technology, which
enhances
drilling
efficiency,
thereby
reducing emissions. DualLink provides real-
time telemetry and reliable downhole
power, delivering advanced operational
control, while supporting more sustainable
drilling
practices.
This
represents
a
significant step forward in combining
efficiency with environmental responsibility.
Contracts
Dragon
Oil
(Turkmenistan)
Ltd.
has
exercised a three-year extension for the
provision of tubular running, fishing, and
drilling rental tool services in Turkmenistan.
The exercised option extends the contract
until 31 July 2028 and represents a
material addition to the Group’s firm
backlog. Under the terms of the agreement,
a further extension option of up to four
years remains available at the discretion of
the client.
In Q1 Well Services signed a new contract
with
ConocoPhillips
Skandinavia
AS
(ConocoPhillips)
for
the
provision
of
Tubular Running Services (TRS). The
contract has a firm duration of 3 years, with
options
for
an
additional
3+3
years.
Additionally, ConocoPhillips Skandinavia AS
exercised a three-year extension for the
provision of platform drilling operation and
maintenance services in Norway.
The exercised option means that the
contract is extended until 1 July 2028 and
represents a significant addition to the
Group’s firm backlog. A further 3-year
option remains valid under the contract.
Listing of bond
On the 11 April 2025, Odfjell Technology Ltd
listed the bond OTL02 on the Euronext
Oslo Børs.
Termination of contract
On 15 May 2025 Brunei Shell Petroleum
Company Sendirian Berhad (the “Client”,
“BSP”) terminated the contract for provision
of a mobile workover awarded 27 August
2024.
The
Client
reiterates
that
the
termination
is
not
related
to
the
performance of Odfjell Technology and the
two parties remain open to working
together on future potential projects.
Odfjell Technology will close out the
contract in accordance with terms and
conditions of the contract. Expenses will
be reimbursed by the client and there will
be limited financial effect in 2025.
Group financials
(Comparable figures for last comparable
period in brackets.)
Profit Q3 2025
Operating revenue for Q3 2025 was NOK
1,434 million (NOK 1,334 million), an
increase of NOK 100 million. There is an
increased
revenue
in
the
Operations
segment related to changes in contract
portfolio,
partly
offset
by
decreased
revenue in Corporate/GBS.
Other gains and losses in Q3 2025 were
NOK 9 million (NOK 4 million), related to net
gain on disposal of fixed assets in the Well
Services segment.
EBITDA in Q3 2025 was NOK 202 million
(NOK
201
million),
an
increase
of
NOK 1 million. Q3 2025 EBITDA includes
restructuring expenses of NOK 2 million
related to the improvement programme
initiated in 2024. The EBITDA margin in Q3
2025 was 14% (15%).
Depreciation and amortisation amounted to
NOK
68
million
in
Q3
2025
(NOK
82 million), a decrease of NOK 14 million
mainly related to Well Services equipment.
Share of loss from associated companies
amounted to NOK 6 million (share of profit
NOK 1 million).
Net
financial
expenses
in
Q3
2025
amounted
to
NOK
29
million
(NOK
72 million), a decrease of NOK 43 million.
The 2024 financial expenses include NOK
43.5 million related to the refinancing
process finalised in September 2024.
5
Profit before tax in Q3 2025 was NOK
99 million (NOK 49 million).
Income tax expense in Q3 2025 was
positive NOK 2 million (expense of NOK 10
million). The Q3 2025 income tax was
affected by a NOK 7 million positive
adjustment related to 2024 taxable profits
in Saudi Arabia.
Net profit was NOK 102 million (NOK 39
million).
Profit YTD 2025
Operating revenue YTD 2025 was NOK
4,138 million (NOK 3,977 million), an
increase of NOK 161 million. There is an
increased
revenue
in
the
Operations
segment related to changes in contract
portfolio,
partly
offset
by
decreased
revenue in Corporate/GBS.
Other gains and losses YTD 2025 was NOK
27 million (NOK 29 million). The 2025
amount relates to net gain on disposal of
fixed assets in the Well Services segment,
while the 2024 figure also includes a gain
of NOK 10 million related to reduced
owning interest in Odfjell Oceanwind AS.
EBITDA YTD 2025 was NOK 587 million
(NOK 634 million), a decrease of NOK
47 million. YTD 2025 EBITDA includes
restructuring expenses of NOK 18 million
related to the improvement programme
initiated in 2024. The EBITDA margin YTD
2025 was 14% (16%).
Depreciation and amortisation YTD 2025
amounted to NOK 205 million (NOK
253 million), a decrease of NOK 48 million
mainly related to Well Services equipment.
Share of loss from associated companies
amounted to NOK 13 million (NOK 2
million). Refer to Note 16 for further
information.
Net
financial
expenses
YTD
2025
amounted
to
NOK
86
million
(NOK
162 million), a decrease of NOK 76 million.
As explained above, the 2024 financial
expenses include NOK 43.5 million related
to last year's refinancing process. There is
also a reduction in net interest expenses of
NOK 18 million, and a positive variance in
net currency losses of NOK 14 million.
Profit before tax YTD 2025 was NOK
284 million (NOK 216 million).
Income tax expense YTD 2025 was NOK
21 million (NOK 38 million). The YTD 2025
income tax expenses was affected by a
NOK 7 million positive adjustment related
to 2024 taxable profits in Saudi Arabia.
Net profit was NOK 262 million (NOK 178
million).
Balance sheet
Total assets as at 30 September 2025
amounted to NOK 4,240 million (NOK 4,177
million at 31 December 2024), an increase
of NOK 63 million.
Total equity as at 30 September 2025
amounted to NOK 1,233 million (NOK 1,375
million at 31 December 2024), a decrease
of NOK 142 million. The equity ratio was
29% at 30 September 2025 (33% at 31
December 2024).
Net
interest-bearing
debt
as
at
30
September
2025
amounted
to
NOK
931 million (NOK 509 million as at 31
December 2024), an increase of NOK 422
million, mainly related to the USD 30 million
drawn on the Revolving Credit Facility
(RCF).
At 30 September 2025, cash amounted to
NOK 459 million (NOK 576 million at
31 December 2024), a decrease of NOK
117 million.
Cash flow Q3 2025
Net cash flow from operating activities in Q3
2025 was positive NOK 103 million (NOK
134 million). This includes net interest
payments
of
NOK
28
million
(NOK
43 million), and income taxes payments of
NOK 38 million (NOK 9 million).
Net cash outflow from investing activities
in Q3 2025 was NOK 130 million (NOK
104 million). The cash outflow in 2025 is
mainly due to purchase of Well Services
equipment.
Net cash flow from financing activities in
Q3 2025 was NOK 69 million (cash outflow
NOK 102 million). In Q3 2025, the Group
paid dividends of NOK 60 million (NOK 45
million), and had NOK 9 million (NOK 8
million) in instalments on leases.
Cash flow YTD 2025
Net cash flow from operating activities YTD
2025 was positive NOK 199 million (NOK
289 million). This includes net interest
payments
of
NOK
74
million
(NOK
101 million), and income taxes payments of
NOK 85 million (NOK 56 million).
Net cash outflow from investing activities
YTD 2025 was NOK 376 million (NOK
269 million). The cash outflow in 2025 is
mainly due to purchase of Well Services
equipment, in addition to the NOK 42
million equity investment for a 10% stake in
Reelwell AS.
Net cash flow from financing activities YTD
2025 was NOK 104 million (cash outflow
NOK 186 million). NOK 312 million was
drawn on the RCF, and a fee of NOK 4
million was paid. In addition, the Group paid
dividends of NOK 180 million (NOK 105
million), and had NOK 25 million (NOK 31
million) in instalments on leases.
6
Segments
(Comparable figures for last comparable period in brackets.)
Well Services
All figures in NOK million
Q3 25
Q3 24*
YTD 25
YTD 24*
FY 24
Operating revenue
462
462
1,397
1,390
1,891
EBITDA
148
146
429
481
628
EBIT
94
73
263
256
340
EBITDA margin
32%
32%
31%
35%
33%
*EBITDA and EBIT restated, refer to information in Note 2
Q3 2025
Operating revenue for the Well Services
segment in Q3 2025 was NOK 462 million
(NOK 462 million). Norway has increased,
whereas every other region has decreased.
Soft market conditions in Europe and UK,
and in Middle East & Asia, improvements in
Kuwait and Thailand were offset by a lower
activity in Malaysia and Saudi Arabia.
EBITDA for the Well Services segment in
Q3 2025 was NOK 148 million (NOK 146
million), an increase of NOK 2 million,
influenced by a short campaign in Nigeria,
additional rental activity in Norway, and
good results from cost focused activities.
Startup costs in strategic geographic
regions are also impacting the figures.
The EBITDA margin for the Well Service
segment in Q3 2025 was 32% (32%). The
margin for the quarter is improving from
the first half of the year, yet re-chargable
costs are having a dilution effect. The TRS
product line has seen an improvement
compared to Q3 2024, as has Wellbore
cleaning. Drilling tools remains at the same
profitability, but contributes more to the
total. Geomarket expansions and new
product lines are ramping up and are
bringing the quarter’s profitability down.
EBIT for the Well Services segment in Q3
2025 was NOK 94 million (NOK 73 million).
YTD 2025
Operating revenue for the Well Services
segment in YTD 2025 was NOK 1,397
million (NOK 1,390 million), an increase of
NOK
7
million,
where
the
largest
improvements are seen in Norway, Kuwait
and the Netherlands, while the revenue in
Malaysia, Namibia, Saudi Arabia and the UK
are lower.
EBITDA for the Well Services segment in
YTD 2025 was NOK 429 million (NOK 481
million), a decrease of NOK 52 million,
affected by a short campaign in Nigeria,
higher
activity
levels
in
Kuwait
and
Thailand, but reduced by lower activity in
Namibia and the UK, and a decrease of
activity in Saudi Arabia and Malaysia.
Startup costs in strategic geographic
regions are also impacting the figures.
The EBITDA margin for the Well Service
segment YTD 2025 was 31% (35%). The
decrease is driven by a shift in the portion
of revenue coming from lower-margin
product lines, particularly in the first half of
the year. Improvements are seen on
product lines such as TRS and Wellbore
cleaning.
EBIT for the Well Services segment in YTD
2025 was NOK 263 million (NOK 256
million).
7
Operations
All figures in NOK million
Q3 25
Q3 24*
YTD 25
YTD 24*
FY 24
Operating revenue
758
644
2,053
1,882
2,605
EBITDA
62
50
150
109
146
EBIT
61
49
147
105
143
EBITDA margin
8%
8%
7%
6%
6%
*EBITDA and EBIT restated, refer to information in Note 2
Q3 2025
Operating revenue for the Operations
segment in Q3 2025 was NOK 758 million
(NOK 644 million), an increase of NOK 114
million from Q3 2024. There is a different
mix of contracts, but Equinor portfolio
contributes with a volume increase.
EBITDA for the Operations segment in Q3
2025 was NOK 62 million (NOK 50 million),
an increase of NOK 12 million driven by
bonus achievements.
The EBITDA margin for the Operations
segment in Q3 2025 was 8% (8%).
YTD 2025
Operating revenue for the Operations
segment in YTD 2025 was NOK 2,053
million (NOK 1,882 million), an increase of
NOK 171 million from YTD 2024. This is
mainly explained by different mix of
contracts
where
Equinor
portfolio
contributes with a volume increase.
EBITDA for the Operations segment in YTD
2025 was NOK 150 million (NOK 109
million), an increase of NOK 41 million due
to bonus achievements in both UK and
Norway, and additional personnel sales.
The EBITDA margin for the Operations
segment in YTD 2025 was 7% (6%).
8
Projects & Engineering
All figures in NOK million
Q3 25
Q3 24*
YTD 25
YTD 24*
FY 24
Operating revenue
159
161
520
507
662
EBITDA
10
14
69
70
90
EBIT
8
12
65
64
84
EBITDA margin
6%
9%
13%
14%
14%
*EBITDA and EBIT restated, refer to information in Note 2
Q3 2025
Operating revenue for the Projects &
Engineering segment in Q3 2025 was NOK
159 million (NOK 161 million), a decrease
of NOK 2 million. Activity in Q3 is
seasonally driven and highly impacted by
the vacation period. Highest workload
related to close-out work on the Odfjell
Drilling Ltd (ODL) Special Periodic Survey
(SPS) projects, the modification & upgrade
project on Heidrun B, and the 5-yearly major
inspection & maintenance on the Mariner.
EBITDA for the segment in Q3 2025 was
NOK 10 million (NOK 14 million).
The EBITDA margin for the segment in
Q3 2025 was 6% (9%).
YTD 2025
Operating revenue for the Projects &
Engineering segment in YTD 2025 was
NOK 520 million (NOK 507 million), an
increase of NOK 13 million. Activity in YTD
2025 is mainly driven by SPS activities in
ODL's portfolio, with yard-stays on Deepsea
Stavanger,
Deepsea
Aberdeen
and
Deepsea Bollsta. In addition there has been
strong activity on Heidrun B and the
Mariner. There has been high utilisation of
resources all year.
EBITDA for the segment in YTD 2025 was
NOK 69 million (NOK 70 million), a
decrease of NOK 1 million.
The EBITDA margin for the segment in YTD
2025 was 13% (14%).
9
Sustainability Key Figures
The sustainability impacts from Odfjell Technology’s business operations are included in Odfjell Technology’s integrated Annual Report for 2024, as this describes the Group as of
31 December 2024. The report can be found at: www.odfjelltechnology.com/investor.
Environmental
Q3 25
YTD 25
Climate Change
Scope 1 (tCO2e)*
103.61
182.80
Scope 2 (tCO2e)*
133
393
Pollution
Number of spills to sea
1
3
Number of chemicals removed/substituted
5
5
* Scope 1 and Scope 2 figures have been updated based on revised data. Values remain indicative as
some location data and invoices are still being processed
Governance
Q3 25
YTD 25
Registered cases in the Whistleblowing Portal
4
13
> related to corruption or bribery
-
-
> related to harassment and discrimination
-
5
> related to severe human rights incidents to own workforce
-
-
Social
30.09.2025
Headcount (employees)
2,390
FTEs (non-employees)
237
Turnover (%)
7.2
Sick leave (%)
3.9
Diversity and inclusion
Women in workforce (%)
14.5
Health & Safety
Q3
Total recordable injuries employees in own workforce
5
Total recordable injuries non-employees in own workforce
-
Total lost time injuries own workforce
3
Total lost time injuries non-employees
-
Fatalities
-
10
Outlook
The oil services market has experienced
positive development in recent years.
However, recent fluctuations in oil prices
and supply imbalances have led to a
levelling off in market growth.
The focus on alternative energy sources
and the future energy mix remains strong.
While the transition to greener energy
sources is expected to shape the energy
market
in
the
coming
decades,
the
continued need for oil and gas exploration
and production remains evident.
The global oil services industry is expected
to remain robust. Although the emphasis
on alternative energy will persist, oil and
gas will continue to play a critical role in the
energy mix for years to come. Meeting the
demands of global economic growth and
rising energy consumption will require
continued investment in the oil and gas
sector to ensure a stable supply.
Odfjell
Technology
has
successfully
expanded its backlog, leveraging its strong
operational
track
record,
solid
client
relationships, and healthy balance sheet.
Well Services operates in a competitive
market; however, demand for our products
is expected to remain strong over the long
term.
With
favourable
market
fundamentals,
Well
Services
is
well
positioned to pursue growth opportunities
that
deliver
strong
cash
flow
and
sustainable margins.
The market for our Operations services has
remained stable over the past decade. We
have built a strong presence in the North
Sea, underpinned by efficient operations
and solid client relationships, which we
intend to further capitalise on. Additionally,
we see opportunities to expand our
Operations activities into new regions.
The Projects & Engineering market is
improving, both in traditional service areas
and green initiatives. We are well positioned
to grow our existing service offerings while
expanding our portfolio of sustainable
solutions.
11
Risks and uncertainties
In the Group’s view, factors that could cause
actual results to differ materially from the
outlook contained in this report are the
following: volatile oil and gas prices, global
political
changes
regarding
energy
composition, competition within the oil and
gas services industry, changes in clients
spending budgets and developments in the
financial and fiscal markets.
Total liquidity position continues to be
monitored. The Group has, in recent years,
implemented cost reduction and efficiency
improvement programmes, and continues
its focus on capital discipline in order to
improve
its
competitiveness
in
this
challenging market.
London, United Kingdom
6 November 2025
Board of Directors of Odfjell Technology Ltd.
Helene Odfjell, Chair
Harald Thorstein, Director
Alasdair Shiach, Director
Victor Vadaneaux, Director
12
Condensed Consolidated
Financial Statements
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
13
Condensed Consolidated Income Statement
NOK million
Note
Q3 25
Q3 24
YTD 25
YTD 24
FY 24
OPERATING REVENUE
2, 3
1,434.4
1,334.3
4,137.7
3,976.6
5,426.9
Other gains and losses
9.2
3.8
26.6
29.4
32.3
Personnel expenses
(899.1)
(835.6)
(2,563.3)
(2,480.6)
(3,388.3)
Other operating expenses
(343.1)
(301.4)
(1,013.8)
(891.3)
(1,245.9)
EBITDA
201.5
201.2
587.3
634.1
825.1
Depreciation and amortisation
5, 6
(67.8)
(82.4)
(205.0)
(252.9)
(334.3)
OPERATING PROFIT (EBIT)
133.7
118.8
382.3
381.2
490.7
Share of profit (loss) from associates
16
(5.6)
1.4
(12.5)
(2.2)
2.2
Net financial items
4
(29.0)
(71.6)
(86.0)
(162.4)
(197.7)
Profit before tax
99.1
48.6
283.8
216.5
295.2
Income tax expense
2.4
(10.0)
(21.5)
(38.0)
(42.0)
NET PROFIT
101.6
38.6
262.3
178.5
253.2
Profit attributable to:
Owners of the parent
101.6
38.6
262.3
178.5
253.2
Earnings per share (NOK)
Basic earnings per share
15
2.57
0.98
6.65
4.52
6.42
Diluted earnings per share
15
2.53
0.95
6.54
4.40
6.24
Condensed Consolidated Statement of
Comprehensive Income
NOK million
Q3 25
Q3 24
YTD 25
YTD 24
FY 24
NET PROFIT
101.6
38.6
262.3
178.5
253.2
Items that will not be reclassified to
profit or loss:
Actuarial gain (loss) on post
employment benefit obligations
-
-
-
-
(4.0)
Items that are or may be
reclassified to profit or loss:
Cash flow hedges, net of taxes
(1.4)
(3.1)
(4.4)
(2.2)
(2.1)
Currency translation differences
(27.3)
(2.8)
(199.4)
96.0
210.5
OTHER COMPREHENSIVE INCOME,
NET OF TAXES
(28.7)
(5.8)
(203.8)
93.8
204.4
TOTAL COMPREHENSIVE INCOME
72.9
32.8
58.5
272.3
457.6
Total comprehensive income
attributable to:
Owners of the parent
72.9
32.8
58.5
272.3
457.6
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
14
Condensed Consolidated Statement of Financial Position
NOK million
Note
30.09.2025
30.09.2024
31.12.2024
ASSETS
Property, plant and equipment
5
1,269.3
1,097.0
1,211.7
Intangible assets
6
320.1
340.0
339.6
Deferred tax asset
158.4
121.8
126.1
Non-current tax asset
10
307.2
307.2
307.2
Investments in associates
16
116.6
82.7
87.1
Other non-current assets
73.6
58.5
72.5
TOTAL NON-CURRENT ASSETS
2,245.1
2,007.2
2,144.1
Trade receivables
1,210.3
1,092.1
1,203.8
Other current receivables and assets
326.5
249.7
252.8
Cash and cash equivalents
458.5
513.9
576.2
TOTAL CURRENT ASSETS
1,995.2
1,855.7
2,032.8
TOTAL ASSETS
4,240.4
3,862.9
4,176.9
NOK million
Note
30.09.2025
30.09.2024
31.12.2024
EQUITY AND LIABILITIES
Paid-in capital
14
1,093.8
1,093.8
1,093.8
Other equity
138.8
154.5
281.2
TOTAL EQUITY
1,232.6
1,248.3
1,375.1
Non-current interest-bearing borrowings
7
1,384.2
1,081.0
1,082.1
Non-current lease liabilities
8
142.6
142.4
139.6
Liability repayment to Odfjell Drilling Ltd
10
307.2
307.2
307.2
Other non-current liabilities
89.4
71.8
97.1
TOTAL NON-CURRENT LIABILITIES
1,923.4
1,602.4
1,626.0
Current interest-bearing borrowings
7
5.3
2.7
3.1
Current lease liabilities
8
60.8
42.5
48.7
Trade payables
338.9
341.5
361.4
Current income tax
53.4
70.9
83.3
Other current liabilities
625.9
554.4
679.5
TOTAL CURRENT LIABILITIES
1,084.3
1,012.1
1,175.9
TOTAL LIABILITIES
3,007.7
2,614.6
2,801.8
TOTAL EQUITY AND LIABILITIES
4,240.4
3,862.9
4,176.9
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
15
Condensed Consolidated Statement of Changes in Equity
NOK million
Note
Paid-in capital
Other equity
Total equity
BALANCE AT 1 JANUARY 2024
1,093.8
(17.3)
1,076.6
Profit/(loss) for the period
-
178.5
178.5
Other comprehensive income for the period
-
93.8
93.8
Total comprehensive income for the period
-
272.3
272.3
Dividends paid to shareholders
-
(105.1)
(105.1)
Cost of share-based option plan
-
4.5
4.5
Transactions with owners
-
(100.6)
(100.6)
BALANCE AT 30 SEPTEMBER 2024
1,093.8
154.5
1,248.3
Total comprehensive income for the period Q4
185.2
185.2
Transactions with owners for the period Q4
(58.5)
(58.5)
BALANCE AT 31 DECEMBER 2024
1,093.8
281.2
1,375.1
Profit/(loss) for the period
-
262.3
262.3
Other comprehensive income for the period
-
(203.8)
(203.8)
Total comprehensive income for the period
-
58.5
58.5
Dividends paid to shareholders
14
-
(180.0)
(180.0)
Cost of share-based option plan
-
3.2
3.2
Exercised share-based option plans
-
(24.2)
(24.2)
Transactions with owners
-
(200.9)
(200.9)
BALANCE AT 30 SEPTEMBER 2025
1,093.8
138.8
1,232.6
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
16
Condensed Consolidated Statement of Cash Flows
NOK million
Note
Q3 25
Q3 24
YTD 25
YTD 24
FY 24
CASH FLOWS FROM OPERATING
ACTIVITIES:
Profit before tax
99.1
48.6
283.8
216.5
295.2
Adjustment for provisions and other non-
cash elements
91.0
152.7
279.4
392.9
494.5
Changes in working capital
(21.1)
(14.9)
(205.2)
(164.1)
(83.0)
Cash generated from operations
169.1
186.4
358.0
445.2
706.8
Net interest paid
(28.3)
(42.8)
(73.7)
(100.6)
(117.8)
Net income tax paid
(38.1)
(9.4)
(84.8)
(55.8)
(69.3)
NET CASH FLOW FROM OPERATING
ACTIVITIES
102.7
134.2
199.5
288.8
519.7
CASH FLOWS FROM INVESTING
ACTIVITIES:
Purchase of property, plant and equipment
and intangible assets
(140.1)
(110.8)
(364.3)
(258.7)
(364.5)
Proceeds from sale of property, plant and
equipment
9.6
3.8
27.3
20.8
23.9
Other non-current receivables
0.5
0.5
2.6
1.5
2.0
Cash used in obtaining control of
subsidiaries
-
2.1
-
(32.4)
(36.5)
Cash payments to acquire interests in
associated companies
16
-
-
(42.0)
-
-
NET CASH FLOW FROM INVESTING
ACTIVITIES
(130.0)
(104.4)
(376.3)
(268.8)
(375.2)
NOK million
Note
Q3 25
Q3 24
YTD 25
YTD 24
FY 24
CASH FLOWS FROM FINANCING
ACTIVITIES:
Proceeds from borrowings
7
-
875.8
308.8
875.8
875.8
Repayment of borrowings
-
(925.0)
-
(925.0)
(925.0)
Repayment of lease liabilities
8
(8.6)
(7.9)
(24.8)
(31.3)
(39.3)
Dividends paid to shareholders
14
(60.0)
(45.0)
(180.0)
(105.1)
(165.1)
NET CASH FLOW FROM FINANCING
ACTIVITIES
(68.6)
(102.1)
104.1
(185.6)
(253.6)
Effects of exchange rate changes on cash
and cash equivalents
(10.3)
7.8
(44.9)
20.7
26.4
NET CHANGE IN CASH AND CASH
EQUIVALENTS
(106.2)
(64.5)
(117.6)
(144.9)
(82.6)
Cash and cash equivalents at beginning of
period
564.7
578.4
576.2
658.8
658.8
CASH AND CASH EQUIVALENTS AT
PERIOD END
458.5
513.9
458.5
513.9
576.2
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
17
NOTE 1
Accounting Principles
General information
Odfjell Technology Ltd. ('the Company') and
its subsidiaries (together 'the Group')
provide well services, drilling operations
and projects & engineering services.
Odfjell Technology Ltd., is incorporated in
Bermuda
with
registered
address
at
Clarendon
House,
2
Church
Street,
Hamilton, HM11, Bermuda and is tax
resident in the United Kingdom with its
head office at Prime View, Prime Four
Business Park, Kingswells, Aberdeen, AB15
8PU.
These
condensed
interim
financial
statements were approved by the Board of
Directors on 6 November 2025 and have
not been audited.
Basis for preparation
These
condensed
interim
financial
statements for the nine months period
ended 30 September 2025 have been
prepared in accordance with IAS 34,
'Interim
financial
reporting'.
These
condensed consolidated interim financial
statements do not include all the notes of
the type normally included in an annual
financial report. Accordingly, this report is
to be read in conjunction with the Annual
report for the year ended 31 December
2024.
Accounting principles
The accounting principles adopted are
consistent with those of the previous
financial year.
Use of estimates
Estimates and judgements are continually
evaluated and are based on historical
experience and other factors, including
expectations of future events that are
believed to be reasonable under the
circumstances.
The
Group
makes
estimates
and
assumptions concerning the future. These
estimates
are
based
on
the
actual
underlying
business,
its
present
and
forecast
profitability
over
time,
and
expectations about external factors such
as interest rates, foreign exchange rates
and other factors which are outside the
Group’s control. The resulting estimates
will, by definition, seldom equal the related
actual results.
In
preparing
these
interim
financial
statements, the significant judgements
made by management in applying the
Group’s accounting policies and the key
sources of estimation were the same as
those that applied to the consolidated
financial statements for the year ended
31 December 2024.
There will always be uncertainty related to
judgement and assumptions related to
accounting estimates.
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
18
NOTE 2
Operating and geographic segment summary
Operating segment reporting
Management has determined the operating
segments
based
on
the
information
reviewed by the Board for the purposes of
allocating
resources
and
assessing
performance.
Well Services, Operations and Project &
Engineering have been determined as the
operating segments.
Restated figures
As described in the Annual report for the
year ended 31 December 2024, expenses
related to facilities held by Corporate / GBS
were previously allocated to the segments
applying local GAAP. As of Q4 2024 this
was changed to an allocation based on
expenses
applying
IFRS.
Comparing
periods have been restated accordingly.
Well Services
The segment provides casing and tubular
running services (both automated and
conventional), drilling tool and tubular rental
services,
specialist
well
intervention
products and services for exploration wells
and for production purposes.
Operations
The main service offering of the segment is
production drilling and well completion on
client's rigs. Other types of services offered
are slot recovery, plug and abandonment,
work-overs and maintenance activities, as
well as rig installation services. In this
segment, the Group offers platform drilling
services on both fixed production platforms
and on floating production platforms with
subsea blowout preventers ("BOP") along
with the management of and performance
of the same services on jack-up rigs.
Projects & Engineering
The
segment
offers
engineering
and
integrity services, ranging from design and
engineering to building supervision, project
management and operational support for
units in operation, newbuild projects,
Renewal Survey/Special Periodical Surveys
recertification projects and yard stays.
Well Services
Operations
Projects & Engineering
Corporate / GBS
Consolidated
NOK million
Q3 25
Q3 24*
Q3 25
Q3 24*
Q3 25
Q3 24*
Q3 25
Q3 24*
Q3 25
Q3 24*
External segment revenue
462.1
461.9
757.8
643.9
159.3
161.4
55.2
67.1
1,434.4
1,334.3
TOTAL REVENUE
462.1
461.9
757.8
643.9
159.3
161.4
55.2
67.1
1,434.4
1,334.3
Other gains and losses
9.2
3.8
-
-
-
-
0.0
(0.0)
9.2
3.8
EBITDA
147.7
145.9
62.0
50.0
9.8
13.9
(17.9)
(8.6)
201.5
201.2
Depreciation and amortisation
(54.0)
(71.4)
(1.0)
(0.8)
(1.5)
(1.6)
(11.3)
(8.6)
(67.8)
(82.4)
EBIT
93.7
72.9
61.0
48.6
8.2
11.8
(29.2)
(14.5)
133.7
118.8
Share of profit (loss) from associates
(5.6)
1.4
Net financial items
(29.0)
(71.6)
PROFIT BEFORE TAX - CONSOLIDATED GROUP
99.1
48.6
*EBITDA and EBIT restated, refer to information above
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
19
Well Services
Operations
Projects & Engineering
Corporate / GBS
Consolidated
NOK million
YTD 25
YTD 24*
FY 24
YTD 25
YTD 24*
FY 24
YTD 25
YTD 24*
FY 24
YTD 25
YTD 24*
FY 24
YTD 25
YTD 24*
FY 24
External segment revenue
1,397.1
1,389.8
1,891.5
2,053.5
1,881.6
2,605.2
520.5
506.8
662.1
166.6
198.4
268.1
4,137.7
3,976.6
5,426.9
TOTAL REVENUE
1,397.1
1,389.8
1,891.5
2,053.5
1,881.6
2,605.2
520.5
506.8
662.1
166.6
198.4
268.1
4,137.7
3,976.6
5,426.9
Other gains and losses
26.6
19.4
22.3
-
-
-
-
-
-
(0.0)
10.0
10.0
26.6
29.4
32.3
EBITDA
429.4
480.9
628.3
150.5
109.0
146.1
69.3
70.5
89.9
(61.9)
(26.3)
(39.2)
587.3
634.1
825.1
Depreciation and amortisation
(166.7)
(220.1)
(288.8)
(3.0)
(2.4)
(3.2)
(4.4)
(4.4)
(6.0)
(30.9)
(26.1)
(36.4)
(205.0)
(252.9)
(334.3)
EBIT
262.7
256.2
339.5
147.5
105.0
142.9
64.9
64.5
83.9
(92.8)
(44.5)
(75.6)
382.3
381.2
490.7
Share of profit (loss) from
associates
(12.5)
(2.2)
2.2
Net financial items
(86.0)
(162.4)
(197.7)
PROFIT BEFORE TAX -
CONSOLIDATED GROUP
283.8
216.5
295.2
*EBITDA and EBIT restated, refer to information above
Disaggregation of revenue by primary geographical markets
Well Services
Operations
Projects & Engineering
Corporate / GBS
Consolidated
NOK million
Q3 25
Q3 24
Q3 25
Q3 24
Q3 25
Q3 24
Q3 25
Q3 24
Q3 25
Q3 24
Norway
239.1
213.8
529.8
422.9
132.5
134.9
54.4
66.7
955.9
838.4
UK
44.1
45.6
228.0
217.0
24.2
24.5
0.5
0.4
296.8
287.5
Europe - other countries
57.5
68.0
-
-
-
-
-
-
57.5
68.0
Kuwait
49.8
41.9
-
-
-
-
-
-
49.8
41.9
Malaysia
16.5
28.3
-
-
-
-
-
-
16.5
28.3
Asia - other countries
46.0
49.3
-
-
2.6
2.0
0.2
0.0
48.8
51.3
Other geographical markets
9.1
15.0
-
4.0
-
-
-
-
9.1
18.9
TOTAL OPERATING REVENUE
462.1
461.9
757.8
643.9
159.3
161.4
55.2
67.1
1,434.4
1,334.3
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
20
Well Services
Operations
Projects & Engineering
Corporate / GBS
Consolidated
NOK million
YTD 25
YTD 24
FY 24
YTD 25
YTD 24
FY 24
YTD 25
YTD 24
FY 24
YTD 25
YTD 24
FY 24
YTD 25
YTD 24
FY 24
Norway
701.2
656.8
892.4
1,406.1
1,173.3
1,661.7
435.8
425.3
558.7
164.6
196.8
265.9
2,707.7
2,452.2
3,378.7
UK
136.5
155.0
205.1
633.9
666.8
898.6
77.5
77.1
97.1
1.5
1.2
1.7
849.4
900.1
1,202.5
Europe - other countries
179.7
173.5
245.3
-
-
-
-
-
-
-
-
-
179.7
173.5
245.3
Kuwait
139.9
112.5
158.4
-
-
-
-
-
-
-
-
-
139.9
112.5
158.4
Malaysia
50.5
85.3
105.9
-
-
-
-
-
-
-
-
-
50.5
85.3
105.9
Asia - other countries
146.5
145.4
200.8
13.5
-
-
7.1
4.3
6.3
0.5
0.4
0.6
167.6
150.1
207.7
Other geographical markets
42.9
61.4
83.4
-
41.6
44.9
-
-
-
-
-
-
42.9
103.0
128.4
TOTAL OPERATING REVENUE
1,397.1
1,389.8
1,891.5
2,053.5
1,881.6
2,605.2
520.5
506.8
662.1
166.6
198.4
268.1
4,137.7
3,976.6
5,426.9
NOTE 3
Revenue
NOK million
Q3 25
Q3 24
YTD 25
YTD 24
FY 24
Revenue from contracts with customers
1,303.3
1,207.5
3,748.9
3,577.6
4,906.8
Lease component in Well Services
contracts
130.9
126.7
388.2
398.6
519.6
Other operating revenue
0.1
0.1
0.6
0.4
0.5
OPERATING REVENUE
1,434.4
1,334.3
4,137.7
3,976.6
5,426.9
NOTE 4
Net financial expenses
NOK million
Note
Q3 25
Q3 24
YTD 25
YTD 24
FY 24
Interest income
3.5
4.6
10.4
14.0
21.3
Interest expense lease liabilities
8
(4.3)
(3.8)
(12.3)
(11.6)
(15.9)
Other interest expenses
(27.5)
(32.6)
(75.0)
(96.1)
(119.6)
Other borrowing expenses *
(1.1)
(44.9)
(3.3)
(47.9)
(49.0)
Net currency gain/(loss)
1.3
5.9
(4.5)
(18.2)
(31.0)
Other financial items
(0.8)
(0.7)
(1.4)
(2.5)
(3.5)
NET FINANCIAL ITEMS
(29.0)
(71.6)
(86.0)
(162.4)
(197.7)
* FY 24 figures include a total of NOK 43.5 million related to the refinancing process finalised in
September 2024
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
21
NOTE 5
Property, plant and equipment
NOK million
Operating
drilling
equipment
Other fixed
assets
Right-of-use
assets
Total fixed
assets
Net book value as at 1 January 2025
999.6
50.9
161.2
1,211.7
Additions
311.0
13.7
48.8
373.5
Disposals
(0.7)
(0.0)
-
(0.7)
Depreciation
(133.6)
(11.7)
(28.9)
(174.2)
Currency translation differences
(131.3)
(2.4)
(7.2)
(140.9)
NET BOOK VALUE AS AT 30 SEPTEMBER
2025
1,045.0
50.5
173.8
1,269.3
All Right-of-use assets are related to properties.
Impairment of property, plant and equipment
Assets are assessed for impairment whenever events or changes in circumstances indicate
that the carrying amount of an asset exceeds the recoverable amount. Assets impaired in
previous periods, are assessed for reversal of the impairment whenever there are indicators
that the impairment loss previously recognised no longer exists or has decreased.
The Group has not identified any impairment indicators as at 30 September 2025.
NOTE 6
Intangible assets
NOK million
Goodwill
Software and other
intangible assets
Total intangible
assets
Net book value as at 1 January 2025
156.7
182.9
339.6
Additions
-
20.8
20.8
Amortisation
-
(30.7)
(30.7)
Currency translation differences
(1.4)
(8.2)
(9.6)
NET BOOK VALUE AS AT 30
SEPTEMBER 2025
155.4
164.7
320.1
Impairment test for goodwill
Goodwill impairment reviews are undertaken annually, or more frequently, if events or
changes in circumstances indicate a potential impairment.
The Group has conducted the annual impairment test as at 30 September 2025.
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
22
NOTE 7
Interest-bearing borrowings
NOK million
30.09.2025
30.09.2024
31.12.2024
Non-current
1,384.2
1,081.0
1,082.1
Current
5.3
2.7
3.1
TOTAL
1,389.5
1,083.8
1,085.2
Movement in interest-bearing borrowings are analysed as follows:
NOK million
Non-current
Current
Total
Carrying amount as at 1 January 2025
1,082.1
3.1
1,085.2
Cash flows:
New borrowings
312.5
-
312.5
Paid transaction costs*
(3.6)
-
(3.6)
Non-cash flows:
Reclassified*
3.6
-
3.6
Change in transaction cost, unamortised
3.3
-
3.3
Change in accrued interest cost
-
2.2
2.2
Change due to currency revaluation
(13.7)
-
(13.7)
CARRYING AMOUNT AS AT 30 SEPTEMBER 2025
1,384.2
5.3
1,389.5
* Accrued fee relating to the refinancing in September 2024 that became payable upon drawing of the
Revolving Credit Facility
Senior Secured Bonds
The NOK 1,100 million senior secured bonds mature in September 2028. There are no
instalments before final maturity.
The Revolving Credit Facility (RCF)
USD 30 million, was drawn and is outstanding on the RCF as per 30 September 2025. The
outstanding amount is revalued to NOK 299 million. The RCF is available until final maturity
date of the facility which is in August 2028.
Available drawing facilities
The group has NOK 199 million (the remaining USD 20 million of the RCF) in available
undrawn facilities as per 30 September 2025.
Covenants
The Group is compliant with all financial covenants as at 30 September 2025.
NOTE 8
Leases
The right-of-use assets are all related to property, and are included in the line item "Property,
plant and equipment" in the balance sheet, refer to Note 5.
Lease liabilities:
NOK million
30.09.2025
30.09.2024
31.12.2024
Non-current
142.6
142.4
139.6
Current
60.8
42.5
48.7
TOTAL
203.4
184.9
188.2
Movements in the lease liabilities are analysed as follows for 2025:
NOK million
Non-current
Current
Total
Carrying amount as at 1 January 2025
139.6
48.7
188.2
Cash flows:
Payments for the principal portion of the lease liability
-
(24.8)
(24.8)
Payments for the interest portion of the lease liability
-
(11.9)
(11.9)
Non-cash flows:
New lease liabilities recognised in the year
47.2
-
47.2
Interest expense on lease liabilities
12.3
-
12.3
Reclassified to current portion of lease liabilities
(51.1)
51.1
-
Currency exchange differences
(5.4)
(2.4)
(7.7)
CARRYING AMOUNT AS AT 30 SEPTEMBER 2025
142.6
60.8
203.4
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
23
NOTE 9
Financial assets and liabilities
Valuation techniques used to derive Level 2 fair values
Level 2 derivatives held at fair value through profit or loss and hedging derivatives, comprise
interest rate swaps. Interest rate swaps are fair valued using forward rates extracted from
observable yield curves. Interest rate swaps are recognised according to mark-to-market
reports from external financial institutions.
Set out below, is an overview of financial assets and liabilities held by the Group:
NOK million
Level
30.09.2025
30.09.2024
31.12.2024
FINANCIAL ASSETS AT FAIR VALUE THROUGH
PROFIT OR LOSS
Derivatives designated as hedging instruments
- Interest rate swaps - Other non-current assets
2
3.0
8.8
8.9
OTHER FINANCIAL ASSETS
Other non-current receivables
69.5
49.2
63.1
Trade and other current receivables
1,295.4
1,151.5
1,257.5
Cash and cash equivalents
458.5
513.9
576.2
TOTAL FINANCIAL ASSETS
1,826.4
1,723.4
1,905.6
NOK million
Level
30.09.2025
30.09.2024
31.12.2024
OTHER FINANCIAL LIABILITIES
Non-current interest-bearing borrowings
1,384.2
1,081.0
1,082.1
Non-current lease liabilities
142.6
142.4
139.6
Other non-current payables
48.3
15.6
48.5
Current interest-bearing borrowings
5.3
2.7
3.1
Current lease liabilities
60.8
42.5
48.7
Trade and other payables
715.2
666.0
735.9
TOTAL FINANCIAL LIABILITIES
2,356.3
1,950.3
2,057.8
The fair value of financial assets and liabilities at amortised cost is not materially different
from their carrying amount.
NOTE 10
Uncertain tax position
As reported in Note 8 in the Annual report 2024, Odfjell Offshore Ltd (OFO) a company
included in these financial statements, received a tax ruling from the Norwegian Tax
Authorities in December 2022, where the tax loss of on the realisation of shares in 2017 was
denied on the basis of the anti-avoidance rule developed as tax case law. The Hordaland
District Court issued a judgment on 23 January 2025 in favour of the Norwegian
Tax Authorities. The judgment was appealed to Gulating Court of Appeal, and the appeal is
scheduled for March 2026.
Both the company and the Group is still of the opinion that the most likely outcome of a court
case is that the anti-avoidance rule should not be applicable and the denial of the tax loss
should be revoked.
The Group made an upfront payment 1 February 2023 of NOK 307 million in taxes and
interest for the financial years 2017 through to 2021. As the Group is of the opinion that the
most likely outcome is that the taxes will be repaid, the amount is recognised as a non-current
tax asset.
The NOK 307 million upfront payment was financed and refunded from Odfjell Drilling Ltd., as
it is covered by a letter of indemnity issued 1 March 2022 to Odfjell Technology Ltd. As the
Group is of the opinion that the most likely outcome is that the taxes will be repaid, a liability
of NOK 307 million has been recognised as a non-current payable to Odfjell Drilling Ltd.
Following the tax ruling in December 2022, the income taxes can no longer be offset by Odfjell
Offshore's tax losses carried forward, and the Group has made income tax payments in 2023,
2024 and 2025. However, since the Group is still of the opinion that the most likely outcome
of a court case is that the denial of the tax loss should be revoked, the Group has recognised
a deferred tax asset equal to the expected tax refund. For the financial years 2022-2025 this
accumulates to NOK 143 million which is presented as deferred tax asset at 30 September
2025.
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
24
NOTE 11
Related parties
The Group had the following material transactions with related parties:
NOK million
Relation
Q3 25
Q3 24
YTD 25
YTD 24
FY 24
Odfjell Oceanwind AS
Associated company
5.5
10.1
28.0
31.4
40.4
Companies within the Odfjell Drilling Ltd. Group Related to main shareholder
198.9
243.1
647.6
683.1
915.6
TOTAL SALES OF SERVICES TO RELATED PARTIES
204.5
253.1
675.6
714.4
955.9
Sales of services include casing and rental services, engineering services, personnel hire, administration services and business support.
NOK million
Q3 25
Q3 24
YTD 25
YTD 24
FY 24
Well Services
68.7
92.7
236.8
288.2
386.0
Operations
34.4
32.4
88.2
65.4
88.3
Projects & Engineering
45.3
61.1
185.7
162.8
214.9
Corporate / GBS
56.0
66.9
164.8
198.0
266.7
TOTAL OPERATING REVENUE TO RELATED PARTIES
204.5
253.1
675.6
714.4
955.9
NOK million
Relation
Q3 25
Q3 24
YTD 25
YTD 24
FY 24
Odfjell Oceanwind AS
Associated company
0.0
-
0.3
0.3
0.4
Companies within the Odfjell Drilling Ltd. Group Related to main shareholder
9.0
7.9
26.1
23.8
31.1
TOTAL OPERATING EXPENSES TO RELATED PARTIES
9.0
7.9
26.4
24.0
31.5
The Group had the following receivables and liabilities to related parties
Refer to Note 10 for information about the non-current liability to Odfjell Drilling Ltd.
As a part of the day-to-day running of the business, the group have the following receivables
and liabilities towards companies in the Odfjell Drilling group. All receivables and liabilities
have less than one year maturity, except for a prepayment of NOK 34 million which will be
repaid in monthly instalments until December 2029. NOK 26 million of the repayment have
been classified as other non-current payables.
NOK million
30.09.2025
30.09.2024
31.12.2024
Trade receivables
114.3
129.6
126.7
Other current receivables
3.0
2.1
2.8
Trade payables
(2.0)
(0.8)
(2.6)
Other current payables
(57.7)
(1.3)
(10.0)
Other non-current payables
(26.0)
-
(32.0)
NET RECEIVABLES RELATED PARTIES
31.6
129.6
85.0
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
25
Shareholdings by related parties
Chair of the Board, Helene Odfjell, controls Odfjell Technology Holding Ltd., which owns
60.37% of the common shares. Victor Vadaneaux (Director) controls 16,563 (0.04%) of the
common shares in the company.
Simen Lieungh (CEO of Odfjell Technology AS) controls 50,025 (0.13%) of the common
shares, and Jone Torstensen (CFO of Odfjell Technology AS) controls 5,000 (0.01%) of the
common shares in the company as per 30 September 2025.
NOTE 12
Commitments
Capital expenditure contracted for at the end of the reporting period but not yet incurred is as
follows:
NOK million
30.09.2025
30.09.2024
31.12.2024
Well Services equipment
137.0
189.1
144.9
TOTAL
137.0
189.1
144.9
NOTE 13
Contingencies
As described in Note 27 in the Annual Report 2024, a Group subsidiary is subject to
challenges by His Majesty's Revenue and Customs (“HMRC”) on the historical application of
National Insurance Contributions (“NICs”) to workers in the UK Continental Shelf.
The decision in January 2025 in the First Tier Tribunal that ruled in favour of HMRC was
appealed to the Upper Tribunal by the subsidiary Odfjell Technology (UK) Ltd (OT UK). The
Upper Tribunal appeal is scheduled for July 2026. No payment has been made to HMRC
pending the outcome of further appeals. In addition, OT UK has commenced a parallel
Judicial Review of the original HMRC decision.
Management, taking into consideration advice from independent legal and tax specialists,
believes that the most probable outcome is that no outflow of resources embodying
economic benefits will be required to settle the obligation, and accordingly, no provision has
been recognised. The potential exposure to OT UK in relation to NICs and interest should it be
unsuccessful in defending its position is approximately NOK 356 million.
Refer to Note 10 regarding uncertain income tax treatment.
There are no other material contingencies to be disclosed as per 30 September 2025.
NOTE 14
Equity information
Listed shares
No. of shares
Nominal value
Share capital -
USD thousand
Common shares issued as at 30 September 2025
39,463,867
USD 0.01
394.6
Authorised, not issued shares was 5,536,133 as at 30 September 2025. All issued shares are
fully paid. No shares are held by entities in the Group.
13 February 2025, the Board of Directors approved a dividend distribution of NOK 1.52 per
share, equal to NOK 60 million. The dividend was paid in March 2025.
15 May 2025, the Board of Directors approved a dividend distribution of NOK 1.52 per share,
equal to NOK 60 million with a payment in June 2025.
20 August 2025, the Board of Directors approved a dividend distribution of NOK 1.52 per
share, equal to NOK 60 million with a payment in September 2024.
Accumulated dividend distribution YTD 2025 amounts to NOK 4.56 per share, equal to NOK
180 million.
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
26
NOTE 15
Earnings per share
The Company has a long term share option plan for common shares, see further description in Note 34 in the Annual report 2024. A total of 770,000 options have been exercised YTD 2025. The
Company elected to settle the exercised options in cash due to the small amount in context of a share capital increase process. For all outstanding options, the Company continues to have the
right to settle in equity and intends to do so. The roll forward of the remaining 1,225,000 unexercised options granted in June 2022 were extended by two years and the expiry date was set to 4
July 2027, and represent the number of share options outstanding as at 30 September 2025. As shown in the tables below, the options affect the diluted number of shares in 2024 and 2025.
Refer to Note 35 in the Annual report 2024 for description of accounting principle for calculating diluted effect.
NOK million
Q3 25
Q3 24
YTD 25
YTD 24
FY 24
Profit due to owners of the parent
101.6
38.6
262.3
178.5
253.2
Diluted profit for the period due to owners of the parent
101.6
38.6
262.3
178.5
253.2
Q3 25
Q3 24
YTD 25
YTD 24
FY 24
Weighted average number of common shares in issue
39,463,867
39,463,867
39,463,867
39,463,867
39,463,867
Effects of dilutive potential common shares:
▪Share option plan
727,252
1,090,941
667,845
1,146,715
1,133,391
Diluted average number of shares outstanding
40,191,119
40,554,808
40,131,712
40,610,582
40,597,258
Earnings per share (NOK)
Q3 25
Q3 24
YTD 25
YTD 24
FY 24
Basic earnings per share
2.57
0.98
6.65
4.52
6.42
Diluted earnings per share
2.53
0.95
6.54
4.40
6.24
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
27
NOTE 16
Investments in associates
Company
Acquisition/
formation date
Principal place
of business
Voting and
owning interest
30.09.2025
Voting and
owning interest
31.12.2024
Odfjell Oceanwind AS
2020
Norway
18.8%
18.8%
Reelwell AS
2025
Norway
10.0%
N/A
21 March 2025, the Group made a strategic equity investment of NOK 40 million for a 10%
shareholding in Reelwell AS. A further NOK 2 million was paid in direct transaction costs.
Odfjell Technology have through board representation and a cooperation agreement a
significant influence in Reelwell AS, and Reelwell AS is therefore considered to be an
associate. As an investment in associate the Group will recognise the investment using the
equity method.
The purchase price allocation of the NOK 42 million investment identified NOK 31 million (net
of deferred tax) in excess values related to technology based intangible assets, and a goodwill
of NOK 10 million.
Reelwell is a technology company specialising in well construction and intervention solutions.
Its flagship product, the DualLink digital pipe system integrates real-time telemetry and
wellbore power, providing improved operational control.
Movements in the book value of the investments:
NOK million
Odfjell Oceanwind AS
Reelwell AS
Total
Book value as at 1 January 2025
87.1
-
87.1
Investments
-
42.0
42.0
Share of profit after tax
(9.0)
(1.9)
(10.9)
Amortisation excess values
-
(1.7)
(1.7)
Book value as at 30 September 2025
78.2
38.5
116.6
NOTE 17
Important events occurring after
the reporting period
Dividends
6 November 2025, the Board of Directors approved a dividend distribution of 1.52 NOK per
share, equal to NOK 60 million with a payment in Q4 2025.
There have been no other events after the balance sheet date which have a material effect on
the interim financial statements ended 30 September 2025.
Condensed Consolidated Financial Statements for the interim period ending 30 September 2025
28
Appendix 1: Definitions of alternative performance measures
Contract backlog
The Company’s fair estimation of revenue in firm contracts
and relevant optional periods measured in NOK - subject to
variations in currency exchange rates.
EBITDA backlog vs NIBD
Estimated EBITDA for illustrative purposes based on
revenue backlog and normalised EBITDA margins (35%, 8%
and 12% for Well Services, Operations and Projects &
Engineering, respectively), excluding corporate overhead
costs. This does not constitute an opinion of anticipated
EBITDA and actual results may differ from the illustrative
EBITDA backlog.
EBIT
Earnings before taxes, interest and other financial items.
Equal to Operating profit.
EBIT margin
EBIT / Operating revenue.
EBITDA
Earnings before depreciation, amortisation and impairment,
taxes, interest and other financial items.
EBITDA margin
EBITDA / Operating revenue.
Equity ratio
Total equity / total equity and liabilities.
Net interest-bearing debt
Non-current
interest-bearing
borrowings
plus
current
interest-bearing borrowings less cash and cash equivalents.
Interest-bearing borrowings do not include lease liabilities.
Net profit (loss)
Equal to profit (loss) for the period after taxes.
Leverage ratio
30.09.2025
Non-current interest-bearing
borrowings
NOK
1,384.2
million
Current interest-bearing borrowings
NOK
5.3
million
Non-current lease liabilities
NOK
142.6
million
Current lease liabilities
NOK
60.8
million
Adjustment for operational lease
contracts
NOK
(203.3)
million
A Adjusted financial indebtedness
NOK
1,389.6
million
Cash and cash equivalents
NOK
458.5
million
Adjustment for restricted cash and
other cash not ready available
NOK
(51.0)
million
B Adjusted cash and cash
equivalents
NOK
407.5
million
A-B=C ADJUSTED NET INTEREST-
BEARING DEBT
NOK
982.1 MILLION
EBITDA last 12 months
NOK
778.3
million
Adjustment for one off, non-recurring
items <10% of EBITDA
NOK
31.8
million
Adjustment for operational lease
contracts
NOK
(48.7)
million
Other adjustments
NOK
4.7
million
D ADJUSTED EBITDA
NOK
766.0 MILLION
C/D=E LEVERAGE RATIO (ADJ)
1.28
Design & Production:
For more information visit odfjelltechnology.com