Useful life: |
||
Machinery and equipment* |
3 - 8 years |
|
Cluster ** |
5 years |
|
Hardware equipment and furniture |
3 - 5 years |
Strengthening |
Effect on |
|
/ (weakening) |
income/(loss) |
|
| Amounts in USD 1000 |
of NOK |
before tax |
2025 |
20% |
57 |
-20% |
-57 |
|
2024 |
20% |
64 |
-20% |
-64 |
Year ended 31 December 2025 |
||||||||
Interest bearing loans and borrowings |
0 |
531 |
1,063 |
2,125 |
4,268 |
22,220 |
30,207 |
|
Trade and other payables |
0 |
1,124 |
308 |
-198 |
0 |
0 |
0 |
1,233 |
Other financial liabilities |
0 |
53 |
46 |
68 |
0 |
0 |
0 |
167 |
Year ended 31 December 2024 |
||||||||
Interest bearing loans and borrowings |
0 |
551 |
20,085 |
0 |
0 |
0 |
0 |
20,637 |
Trade and other payables |
0 |
3,473 |
284 |
442 |
0 |
0 |
0 |
4,200 |
Other financial liabilities |
0 |
734 |
764 |
991 |
39 |
0 |
0 |
2,528 |
Amounts in USD 1 000 |
2025 |
2024 |
Europe, Middle East and Africa* |
109 |
30 |
Norway |
4,044 |
15,057 |
North and South America |
100 |
9,344 |
Asia and the Pacific Ocean |
19,332 |
296 |
Total |
23,585 |
24,727 |
Amounts in USD 1 000 |
2025 |
2024 |
Charter hire and crew expenses |
5,866 |
6,991 |
Fuel |
2,734 |
3,033 |
Withholding tax cost |
384 |
1,366 |
Capitalisation of multi-client costs |
-1,045 |
-4,137 |
Other external services & Impai |
8,172 |
1,614 |
Total charter hire, fuel and crew expenses |
16,110 |
8,867 |
Amounts in USD 1 000 |
2025 |
2024 |
Employee expenses |
||
Salaries |
2,771 |
2,727 |
Social security tax |
438 |
485 |
Pension costs (Note 22) |
234 |
223 |
Other payments |
149 |
101 |
Cost of share based payment (Note 15) |
0 |
0 |
Total employee expenses |
3,592 |
3,536 |
Compensation of key management personnel of the Group |
||
Salary |
1,273 |
720 |
Bonus paid in the year |
0 |
0 |
Share options |
0 |
0 |
Pension benefits |
32 |
42 |
Other benefits |
4 |
5 |
Total management remuneration |
1,310 |
766 |
Share |
Pension |
Other |
Total |
||||
Amounts in USD 1 000 |
Salaries |
Bonus |
options |
benefit |
benefits** |
remuneration |
|
Executive Management |
|||||||
Bjørn Petter Lindhom, CEO* |
2025 |
371 |
0 |
0 |
1,3 |
0 |
371 |
Knut Anders Eimstad, CFO |
2025 |
197 |
0 |
0 |
15,2 |
2 |
199 |
Dag Helland-Hansen, Global EA / President EMEA |
2025 |
263 |
0 |
0 |
16 |
2 |
265,2 |
Total |
831 |
0 |
0 |
32,4 |
4 |
835,3 |
Amounts in USD 1 000 |
2025 |
2024 |
Office rental and housing expenses |
155 |
168 |
Consumables and maintenance |
444 |
301 |
Consultancy fees * |
2,539 |
1,621 |
Travel expenses |
140 |
194 |
Insurance |
315 |
414 |
Marketing |
62 |
82 |
Other operating expenses |
219 |
268 |
Total other operating expenses |
3,874 |
3,047 |
Amounts in USD 1 000 |
||
* Fees to auditor included in consultancy fees: |
2025 |
2024 |
Statutory audit services |
205 |
208 |
Further assurance services |
6 |
6 |
Tax advisory services |
249 |
7 |
Total fees to auditor |
460 |
221 |
Amounts in USD 1 000 |
2025 |
2024 |
Financial income: |
||
Interest income |
317 |
926 |
Gains on financial assets and liabilities |
- |
- |
Total financial income |
317 |
926 |
Financial expenses: |
||
Interest expenses lease liabilities |
145 |
249 |
Interest expense on bonds |
2,352 |
2,489 |
Interest expense partner contribution DeepBlue source |
- |
- |
Foreign exchange losses related to loans and receivables |
21 |
17 |
Foreign exchange losses related to liabilities at amortised cost |
- |
|
Financial costs repayment of bond |
- |
|
Impairment financial assest |
- |
- |
Other interest expenses |
175 |
471 |
Total financial expenses |
2,693 |
3,226 |
Net financial items |
(2,376) |
(2,300) |
Amounts in USD 1 000 |
2025 |
2024 |
Change in deferred tax asset |
0 |
0 |
Current tax |
1,271 |
503 |
Total income tax expense |
1,271 |
503 |
Amounts in USD 1 000 |
2025 |
2024 |
Income/(Loss) before tax |
-12,984 |
3,323 |
Tax at the domestic rate of 22% |
-2,856 |
731 |
Non-deductible expenses |
279 |
61 |
Change in non recognised deferred tax asset |
2,577 |
-792 |
Effect of change in tax rate |
0 |
0 |
Effect of change in accounting principles |
0 |
0 |
Foreign income taxes |
1,271 |
503 |
Total tax charge |
1,271 |
503 |
Amounts in USD 1 000 |
2025 |
2024 |
Deferred taxes detailed: |
||
Property, plant and equipment |
-1,994 |
201 |
Inventory |
0 |
0 |
Accrued foreign income taxes |
-183 |
-401 |
Loss carried forward |
-87,758 |
-87,158 |
Total deferred tax (asset)/liability |
-89,936 |
-87,358 |
Non-recognised deferred tax assets |
89,936 |
87,358 |
Net deferred tax asset |
0 |
0 |
Number of |
Ordinary |
Other paid-in |
|||
shares |
share capital |
capital |
|||
Amounts in USD 1 000 (except number of |
Share |
||||
shares) |
premium |
Total |
|||
At 1 January 2024 |
130,969,690 |
15,285 |
0 |
56,305 |
71,589 |
At 31 December 2024 |
130,969,690 |
15,285 |
0 |
56,305 |
71,589 |
At 1 January 2025 |
130,969,690 |
15,285 |
0 |
56,305 |
71,589 |
At 31 December 2025 |
130,969,690 |
15,285 |
0 |
56,305 |
71,589 |
Number of |
||
ordinary shares |
Percentage |
|
MOMENTUM S.A.R.L. |
43,327,467 |
33.08% |
PERESTROIKA AS |
38,652,795 |
29.51% |
SKOIE, TOR FREDRIK |
2,994,500 |
2.29% |
NORDNET LIVSFORSIKRING AS |
1,944,284 |
1.48% |
JAGLAND, ERIK SMITH |
1,518,885 |
1.16% |
HAWKEYE INVEST AS |
1,052,194 |
0.80% |
TRULSEN, LASSE HÅVARD |
1,000,000 |
0.76% |
TØRUM, ARNOLD GUNNAR |
900,000 |
0.69% |
Nordnet Bank AB |
861,789 |
0.66% |
SKOGMO, OLE JØRGEN |
845,000 |
0.65% |
STAVSETH AS |
800,000 |
0.61% |
SULASMIN |
578,129 |
0.44% |
EIKANGER INVEST AS |
550,000 |
0.42% |
KONGSRUD, RUNE JACOB |
507,837 |
0.39% |
GALTUNG, LARS OTTO |
503,936 |
0.38% |
HERMANSEN, TORGEIR |
500,000 |
0.38% |
SLENESET BYGG AS |
480,254 |
0.37% |
ØVERLAND, JARLE |
457,039 |
0.35% |
ANDERSEN, GEIR |
450,000 |
0.34% |
BERNTSEN, GEIR |
416,000 |
0.32% |
Other |
32,629,581 |
24.91% |
Total |
130,969,690 |
100% |
Amounts in USD 1 000 |
2025 |
2024 |
Expense arising from share based payment transactions |
0 |
0 |
2025 |
|
Expected volatility |
86% |
Risk free interest rate |
1.28% |
Expected life of options (years) |
3.5 |
Weighted average share price (USD) |
2.14 |
Granted |
0.00 |
- |
0.00 |
0 |
Exercised |
0.00 |
- |
0.00 |
0 |
Released |
0.00 |
- |
0.00 |
0 |
Forfeited |
0.00 |
- |
0.00 |
0 |
Expired |
0.19 |
- 37,500 |
0.21 |
-37,500 |
At 31 December |
0.22 |
37,500 |
0.19 |
75,000 |
Exercisable at 31 December |
0.22 |
37,500 |
0.19 |
75,000 |
In USD per share |
Options |
|
2026 |
0.22 |
37,500 |
37,500 |
Software and | Multi-client | ||||
Amounts in USD 1 000 | licenses | Patents | library | Neptune | Total |
Year ended 31 December 2024 | |||||
Opening carrying value | 13 | 0 | 951 | 0 | 964 |
Additions | 0 | 0 | 4,512 | 386 | 4,898 |
Transferred from assets under construction to intangible assets | 0 | 0 | 0 | 0 | 0 |
Accumulated costs on disposals | 0 | 0 | 0 | 0 | 0 |
Amortisation charge | -11 | 0 | -1,878 | 0 | -1,889 |
Accumulated depreciation on disposals | 0 | 0 | 0 | 0 | 0 |
Impairment | 0 | 0 | 0 | 0 | 0 |
Closing carrying value | 2 | 0 | 3,585 | 386 | 3,972 |
At 31 December 2024 | |||||
Accumulated cost | 17,400 | 3,667 | 166,411 | 386 | 187,865 |
Accumulated amortisation and impairment | -17,398 | -3,667 | -162,826 | 0 | -183,892 |
Net carrying value | 2 | 0 | 3,585 | 386 | 3,972 |
Year ended 31 December 2025 | |||||
Opening carrying value | 0 | 0 | 3,585 | 387 | 3,972 |
Additions | 0 | 0 | 1,199 | 1 | 1,200 |
Transferred from assets under construction to intangible assets | 0 | 0 | 0 | 0 | 0 |
Accumulated costs on disposals | 0 | 0 | 0 | 0 | 0 |
Amortisation charge | 0 | 0 | -2,388 | 0 | -2,388 |
Accumulated depreciation on disposals | 0 | 0 | 0 | 0 | 0 |
Impairment | 0 | 0 | -818 | -388 | -1,206 |
Closing carrying value | 0 | 0 | 1,578 | 0 | 1,578 |
At 31 December 2025 | |||||
Accumulated cost | 17,401 | 3,667 | 167,611 | 0 | 189,065 |
Accumulated amortisation and impairment | -17,401 | -3,667 | -166,032 | 0 | -187,486 |
Net carrying value | 0 | 0 | 1,578 | 0 | 1,578 |
Asset | Estimated useful life |
Patents | 10 – 15 years |
Software and licenses | 3 years |
Multi-client library | 4 years |
Machinery and |
Hardware and |
Assets under |
|||
Amounts in USD 1 000 |
equipment |
furniture |
Cluster |
Total |
construction |
Year ended 31 December 2024 |
|||||
Opening carrying value |
6,502 |
40 |
42 |
6,585 |
0 |
Additions |
159 |
10 |
0 |
169 |
0 |
Accumulated costs on disposals |
0 |
0 |
0 |
0 |
0 |
Transferred from assets under construction to PPE |
0 |
0 |
0 |
0 |
0 |
Transferred from assets under construction to intangible assets |
0 |
0 |
0 |
0 |
0 |
Depreciation charge |
-3,074 |
-43 |
-1 |
-3,118 |
0 |
Accumulated depreciation on disposals |
0 |
0 |
0 |
0 |
0 |
Impairment |
0 |
0 |
0 |
0 |
0 |
Closing carrying value |
3,587 |
6 |
42 |
3,635 |
0 |
At 31 December 2024 |
|||||
Accumulated cost |
154,520 |
22,077 |
12,513 |
189,110 |
3,127 |
Accumulated amortisation and impairment |
-150,934 |
-22,072 |
-12,471 |
-185,476 |
-3,127 |
Net carrying value |
3,587 |
6 |
42 |
3,635 |
0 |
Year ended 31 December 2025 |
|||||
Opening carrying value |
3,587 |
6 |
42 |
3,635 |
0 |
Additions |
1,113 |
8 |
0 |
1,121 |
0 |
Accumulated costs on disposals |
0 |
0 |
0 |
0 |
0 |
Transferred from assets under construction to PPE |
0 |
0 |
0 |
0 |
0 |
Transferred from assets under construction to intangible assets |
0 |
0 |
0 |
0 |
0 |
Depreciation charge |
-1,741 |
4 |
-42 |
-1,779 |
0 |
Accumulated depreciation on disposals |
0 |
0 |
0 |
0 |
0 |
Impairment |
-2,884 |
0 |
0 |
-2,883 |
0 |
Closing carrying value |
76 |
18 |
0 |
94 |
0 |
At 31 December 2025 |
|||||
Accumulated cost |
155,633 |
22,085 |
12,513 |
190,231 |
3,127 |
Accumulated amortisation and impairment |
-155,558 |
-22,068 |
-12,513 |
-190,138 |
-3,127 |
Net carrying value |
76 |
18 |
0 |
94 |
0 |
Asset |
Estimated useful life |
Machinery and equipment |
3 – 8 years |
Hardware and furniture |
3 - 5 years |
Cluster |
5 years |
Amounts in USD 1 000 | 2025 | 2024 |
Non-current | ||
Other receivables and prepayments | 1,157 | 3,297 |
Financial lease receivables | 0 | 0 |
1,157 | 3,297 | |
Current | ||
Other receivables and prepayments | 1,492 | 2,334 |
1,492 | 2,334 | |
Total other receivables and prepayments | 2,649 | 5,631 |
Amounts in USD 1 000 | 2025 | 2024 |
Equipment components and parts, at cost | 350 | 2,612 |
Anchors and batteries, at cost | 0 | 486 |
Fuel, at cost | 0 | 322 |
Total Spare parts, fuel, anchors and batteries | 350 | 3,421 |
Amounts in USD 1 000 |
2025 |
2024 |
Accounts receivable |
2,292 |
1,046 |
Accrued revenues |
0 |
0 |
Impaired receivable |
-413 |
-146 |
Total trade receivables and accrued revenues |
1,879 |
900 |
31 December 2025 |
2 292 |
218 |
10 |
0 |
1 594 |
0 |
470 |
31 December 2024 |
1 046 |
640 |
73 |
156 |
124 |
0 |
53 |
Amounts in USD 1 000 |
2025 |
2024 |
Cash and cash equivalents |
3,116 |
9,122 |
Restricted cash |
732 |
748 |
Total cash and cash equivalents and restriced cash |
3,848 |
9,870 |
Amounts in USD 1 000 |
Interest rate |
Maturity |
2025 |
2024 |
Non-current |
||||
Senior Unsecured Convertible Bonds 2018/2023EMGS 03 |
SOFR + 6.50% |
November 9th, 2030 |
19,816 |
19,658 |
Lease liabilites |
10.0% |
1 year |
0 |
39 |
19,816 |
19,697 |
|||
Current |
||||
Lease liabilites |
10.0%-11.9% |
Up to 1 year |
167 |
2,489 |
167 |
2,489 |
|||
Total financial liabilities |
19,983 |
22,186 |
Amounts in USD 1 000 |
2025 |
2024 |
USD denominated |
19,816 |
21,987 |
NOK denominated |
167 |
199 |
Other |
0 |
0 |
Total |
19,983 |
22,186 |
Amounts in USD 1 000 |
2025 |
2024 |
Senior Unsecured Convertible Bonds 2018/2023(2030) EMGS 03 |
19,816 |
19,658 |
Leasing liabilities |
167 |
2,528 |
Amounts in USD 1 000 |
2025 |
2024 |
6 months or less |
19,983 |
22,186 |
6-12 months |
0 |
0 |
1-5 years |
0 |
0 |
Over 5 years |
0 |
0 |
Total |
19,983 |
22,186 |
2024 |
||||||
Non- cash changes |
Cash flows |
Closing |
||||
Opening |
Currency |
New Leases & |
Financial Gain |
Financial lease |
||
Amounts in USD 1 000 |
Modifications |
liabilities |
||||
Current interest bearing loans |
0 |
0 |
0 |
0 |
0 |
0 |
Current lease liabilities |
2,194 |
0 |
2,897 |
0 |
-2,603 |
2,489 |
Non-current interst bearing loans |
19,584 |
76 |
0 |
-1 |
0 |
19,658 |
Non-current lease liablities |
139 |
0 |
0 |
0 |
-100 |
39 |
Total 2024 |
21,917 |
76 |
2,897 |
-1 |
-2,703 |
22,186 |
2025 |
||||||
Non- cash changes |
Cash flows |
Closing |
||||
New Leases |
Financial |
|||||
Opening |
Currency |
& |
Financial |
lease |
||
Modifications |
Gain |
liabilities |
||||
Amounts in USD 1 000 |
||||||
Current interest bearing loans |
0 |
0 |
0 |
0 |
0 |
0 |
Current lease liabilities |
2,489 |
0 |
143 |
0 |
-2,476 |
167 |
Non-current interst bearing loans |
19,658 |
158 |
0 |
0 |
0 |
19,816 |
Non-current lease liablities |
39 |
0 |
0 |
0 |
-28 |
0 |
Total 2025 |
22,186 |
158 |
143 |
0 |
-2,504 |
19,983 |
Amounts in USD 1 000 |
2025 |
2024 |
Accrued expenses |
392 |
1,016 |
Holiday pay |
308 |
284 |
Social security taxes and other public duties |
261 |
263 |
Other short term liabilities |
39 |
18 |
Other refundable taxes |
-198 |
-90 |
Total other short term liabilities |
801 |
1,491 |
Interest expense |
||||||
on lease |
||||||
Right-of-use assets |
Lease liabilities |
liabilitiles |
||||
Office |
||||||
Vessel leases |
leases |
IT equipment |
Total |
Total |
||
As at 1 January 2024 |
1,170 |
315 |
44 |
1,530 |
2,333 |
|
Additions |
0 |
0 |
0 |
0 |
0 |
|
Depreciation expense |
-1,822 |
-184 |
-44 |
-2,051 |
0 |
|
Modification |
2,823 |
74 |
0 |
2,897 |
2,897 |
|
Payments |
0 |
0 |
0 |
0 |
-2,703 |
-249 |
As at 31 December 2024 |
2,172 |
205 |
0 |
2,376 |
2,527 |
-249 |
Interest expense | ||||||
| Right-of-use assets | Lease liabilities | on lease liabilitiles | ||||
IT | ||||||
| Amounts in USD 1 000 | Vessel leases | Office leases | equipment | Total | Total | |
As at 1 January 2025 | 2,172 | 205 | 0 | 2,376 | 2,527 | |
Additions | 0 | 0 | 0 | 0 | 0 | |
Depreciation expense | -2,172 | -191 | 0 | -2,363 | 0 | |
Modification | 0 | 143 | 0 | 143 | 143 | |
Payments | 0 | 0 | 0 | 0 | -2,504 | -145 |
As at 31 December 2025 | 0 | 156 | 0 | 156 | 167 | -145 |
Lease agreements – minimum lease payments: | ||
No later than 1 year | 176 | 2,628 |
After 1 year and no more than 5 years | 0 | 40 |
After more than 5 years | 0 | 0 |
Total minimum lease payments | 176 | 2,668 |
Future finance charges on leases | -9 | -140 |
Present value of lease agreements | 167 | 2,528 |
Amounts in USD 1 000 | 2025 | 2024 |
Depreciation expense of right-of-use assets | 2,363 | 2,051 |
Depreciation capitalised as multi-client expenses | -8 | -521 |
Interest expense on lease liabilities | 145 | 249 |
Total amounts recognised in profit or loss | 2,501 | 1,778 |
Amounts in USD 1 000 |
2025 |
2024 |
Guarantees on client contracts |
571 |
571 |
Other guarantees/collateral |
0 |
0 |
Total guarantees |
571 |
571 |
Amounts in USD 1 000 |
2025 |
2024 |
No later than 1 year |
167 |
2,509 |
After 1 year and no more than 5 years |
0 |
43 |
Total operating lease commitments |
167 |
2,552 |
Amounts in USD 1 000 |
2025 |
2024 |
Income/(loss) attributable to equity holders of the Company |
-14,254 |
2,820 |
Basic earnings per share |
-0.11 |
0.02 |
Diluted earnings per share |
-0.11 |
0.02 |
Weighted average number of ordinary shares for the purpose of basic earnings per share (thousands) |
130,970 |
130,970 |
Effect of dilutive potential shares: |
||
Share options (thousands) |
38 |
75 |
Weighted average number of ordinary shares for the purpose of diluted earnings per share (thousands) |
130,979 |
130,988 |
Amounts in USD 1 000 |
2025 |
2024 |
0 |
0 |
|
Momentum S.A.R.L. |
0 |
0 |
Perestroika AS |
0 |
0 |
RWC European Focus Master Inc. |
0 |
0 |
Total |
0 |
0 |
Share |
Share |
||||
ownership/ |
ownership/ |
||||
voting |
voting |
Equity 31 |
Equity 31 |
||
rights 2025 |
rights 2025 |
December |
December |
||
Company |
2025 |
2024 |
Location |
||
EMGS Americas 1 AS |
100% |
100% |
12,226 |
12,288 |
Oslo, Norway |
EM Multi-client AS |
100% |
100% |
-158 |
5,908 |
Oslo, Norway |
EMGS Global AS |
100% |
100% |
212 |
422 |
Oslo, Norway |
EMGS Americas Inc |
100% |
100% |
-1,166 |
-1,103 |
Delaware, USA |
EMGS Shipping Mexico S. de R.L. de C.V. |
99%/100% |
99%/100% |
137 |
204 |
Col. Del Valle, Mexico |
EMGS Sea Bed Logging Mexico S.A. de C.V. |
100% |
100% |
-3,870 |
-3,554 |
Col. Del Valle, Mexico |
EMGS Services Mexico S.A. de C.V. |
99% |
99% |
238 |
249 |
Col. Del Valle, Mexico |
British Columbia, |
|||||
Electromagnetic Geoservices Canada Inc |
100% |
100% |
-549 |
-533 |
Canada |
Servicios Geologicos Electromagneticos do Brasil |
|||||
Ltda |
100% |
100% |
-44,817 |
-44,770 |
Rio de Janeiro, Brasil |
EMGS Holdco Shipping AS |
100% |
100% |
2 |
0 |
Oslo, Norway |
Electromagnetic Geoservices UK Ltd |
100% |
100% |
278 |
295 |
London, UK |
Electromagnetic Geoservices Malaysia Sdn Bhd |
1%/100% |
1%/100% |
335 |
335 |
Kuala Lumpur, Malaysia |
EMGS Asia Pacific Sdn Bhd |
100% |
100% |
763 |
763 |
Kuala Lumpur, Malaysia |