Interim / Quarterly Report • Aug 19, 2025
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
––
Scatec ASA Second quarter 2025
1
The second quarter was another strong quarter by Scatec. I am proud to share several achievements that underscore Scatec's commitment to driving the global renewable energy transition. Our financial and operational progress this quarter highlights the strength and resilience of our business.
Notably, proportionate revenues increased by 51% to NOK 2.3 billion, and proportionate EBITDA rose by 19% to NOK 1.13 billion, mainly driven by robust production levels in the Philippines and Laos, and an official approval of the higher rates on our long-term ancillary services contracts in the Philippines. Our construction activity remained high, and we achieved a solid D&C margin of 11.4%. These achievements are a testament to the dedication and expertise of our teams worldwide.
Building on this momentum, our project pipeline continues to be robust, with a backlog of 3.2 GW spanning South Africa, Tunisia, Egypt, and Romania. Currently, more than 1.7 GW of projects are under construction across key markets, including Egypt, the Philippines, Brazil, Botswana, South Africa, and Tunisia, demonstrating our commitment to delivering sustainable energy solutions in high-growth regions. A particular highlight this quarter was the signing of a 25-year, USD-denominated Power Purchase Agreement (PPA) with the Egyptian Electricity Transmission Company (EETC) for a landmark 900 MW onshore wind project. This important milestone not only supports Egypt's vision for a sustainable and diversified energy mix but also solidifies our growing presence in the region.
In tandem, we achieved financial close on the Obelisk project, a hybrid development that combines 1.1 GW of solar power with a 100 MW/200 MWh battery energy storage system. This transformative initiative in Egypt benefits from USD 479.1 million in non-recourse project financing from the European Bank for Reconstruction and Development (EBRD), African Development Bank (AfDB), and British
International Investment (BII), representing approximately 80% of the total estimated capital expenditure of USD 590 million.
Our momentum extends beyond Egypt. In South Africa, Scatec was selected as the preferred bidder for the Haru BESS Battery Energy Storage Project. This project, totalling 123 MW/492 MWh, was awarded in the third round of the Battery Energy Storage Independent Power Producer Procurement Programme (BESIPPPP) by the Department of Mineral Resources and Energy.
Furthermore, in July, we secured our largest-ever megawatt award in South Africa, an impressive 846 MW of solar capacity in the seventh round of the REIPPPP. With an estimated total project investment of USD 735 million, the solar cluster will provide clean, reliable energy under 20-year PPAs once operational.
We additionally repaid USD 30 million of our corporate debt during second quarter, and another USD 85 million after the quarter, in line with our commitment to strengthen our balance sheet to increase our financial flexibility.
I am also pleased by the progress for both Lyra Energy and Release. Release successfully commissioned the 8.4 MW PlenaSolar PV project for Torex Gold in Mexico, a significant step forward in supporting responsible mining through innovative clean energy solutions. In parallel, Lyra, an energy aggregation platform, achieved a key milestone by securing its trading license, further strengthening our capabilities and reach.
Moreover, in recognition of our ongoing efforts, Scatec was once again named one of the World's Most Sustainable Companies of 2025 by TIME and Statista, ranking 167th among 5,000 of the world's largest and most influential companies. We are honoured to be acknowledged among the top Norwegian companies and global

leaders in the energy and utilities sector for our sustainability performance. Health, Safety, Security, and Environment (HSSE) remain at the core of our operations, reflecting our unwavering dedication to responsible business practices and we continued the strong focus on safety training during the quarter across our markets.
Additionally, we proudly celebrated Pride Month in June, emphasizing our commitment to Diversity, Equity, Inclusion, and Belonging (DEIB). Together, these accomplishments demonstrate both our operational excellence and our unwavering dedication to empowering markets with dependable, renewable energy.
Thank you for your continued trust and support as we continue to break new ground and set higher standards across the renewable energy sector.
2
All figures on this page are Proportionate financials, see Alternative Performance Measures appendix for definition Amounts from same period last year in brackets

| NOK million | Q2 2025 | Q1 2025 | Q2 2024 | YTD 2025 | YTD 2024 | FY 2024 |
|---|---|---|---|---|---|---|
| Proportionate Financials 2) | ||||||
| Revenues and other income | 2,302 | 2,387 | 1,528 | 4,689 | 2,755 | 7,853 |
| Power Production | 1,312 | 1,623 | 1,045 | 2,935 | 2,107 | 5,503 |
| Development & Construction | 976 | 751 | 470 | 1,727 | 622 | 2,291 |
| Corporate | 15 | 13 | 12 | 28 | 24 | 59 |
| EBITDA 2) | 1,130 | 1,379 | 951 | 2,509 | 1,799 | 4,694 |
| Power Production | 1,110 | 1,390 | 873 | 2,500 | 1,743 | 4,636 |
| Development & Construction | 49 | 26 | 112 | 75 | 119 | 184 |
| Corporate | -29 | -38 | -34 | -67 | -63 | -125 |
| Operating profit (EBIT) | 780 | 1,023 | 579 | 1,803 | 1,008 | 3,158 |
| Power Production | 801 | 1,051 | 513 | 1,852 | 975 | 3,212 |
| Development & Construction | 17 | 20 | 111 | 37 | 116 | 112 |
| Corporate | -38 | -48 | -44 | -86 | -83 | -165 |
| bearing debt 2) Net interest- |
19,162 | 18,620 | 21,969 | 19,162 | 21,969 | 21,863 |
| Scatec's share of distributions from power plant companies | 327 | 155 | 592 | 482 | 737 | 1,813 |
| Power Production (GWh) | 940 | 979 | 995 | 1,918 | 1,896 | 4,288 |
| Power Production (GWh) 100% 1) | 2,227 | 2,478 | 2,333 | 4,705 | 4,476 | 10,321 |
1) Production volume on 100% basis from all entities, including JV companies
| NOK million | Q2 2025 | Q1 2025 | Q2 2024 | YTD 2025 | YTD 2024 | FY 2024 |
|---|---|---|---|---|---|---|
| Consolidated IFRS Financials | ||||||
| Revenues and other income | 1,316 | 1,814 | 1,172 | 3,130 | 2,454 | 6,574 |
| EBITDA 2) | 1,027 | 1,505 | 930 | 2,532 | 1,946 | 5,421 |
| Operating profit (EBIT) | 732 | 1,224 | 633 | 1,956 | 1,276 | 4,127 |
| Profit/(loss) | 314 | 764 | -33 | 1,077 | -59 | 1,486 |
| Basic earnings per share | 1.71 | 4.80 | -0.34 | 6.51 | -1.07 | 8.24 |
| bearing debt 2) Net interest- |
22,845 | 22,244 | 24,953 | 22,845 | 24,953 | 24,639 |
2) See Alternative Performance Measures appendix for definition



Production volume increased by 82 GWh compared to last year, adjusted for divestments, primarily driven by improved hydrology in the Philippines and Laos, and the newly started Mmadinare solar PV first phase project in Botswana.
Revenues and other income increased to NOK 1.3 billion (1.0) 2 for the quarter. Revenues in the Philippines increased by NOK 359 million following the approval of the ancillary services rate with a retroactive effect of NOK 231 million and reopening of the Reserve Market which was closed in the corresponding quarter last year.
Operating expenses were NOK 202 million (174) for the quarter. The increase is mainly explained by a reversal of a credit provision of NOK 71 million in Q2 2024 related to Ukraine, partly offset by a net reduction of the portfolio following the divestments of Kalkbult, Linde and Dreunberg in South Africa and Uganda.
The increase in power production EBITDA to NOK 1,110 million (873) and EBIT to NOK 801 million (513) are primarily attributed to the Philippines. First half year revenues are at NOK 2.9 billion compared to NOK 2.1 billion last year, while EBIT doubled to 1.85 billion from 975 million in the first half of 2024.
Cash flow to Equity was NOK 571 million (442) in the quarter, mainly driven by the retroactive effect in the Philippines, partly offset by NOK 170 million in refinancing proceeds recognised in the same quarter last year.
| NOK million 1) | Q2 2025 Q1 2025 Q2 2024 | YTD 2025 |
YTD 2024 |
||
|---|---|---|---|---|---|
| Revenue and other income | 1,312 | 1,623 | 1,045 | 2,935 | 2,107 |
| Operating expenses | -202 | -233 | -174 | -434 | -365 |
| EBITDA | 1,110 | 1,390 | 873 | 2,500 | 1,743 |
| EBITDA margin | 85% | 86% | 84% | 85% | 83% |
| EBIT | 801 | 1,051 | 513 | 1,852 | 975 |
| Cash flow to equity | 571 | 2,561 | 442 | 3,133 | 805 |
1) Proportionate financials - See Alternative Performance Measures appendix for definition 2) Amounts from same period last year in brackets
1) New projects include Botswana phase 1

Revenues, NOK million

108% year-on-year increase in revenues as the Obelisk project in Egypt entering construction. Strengthened backlog to 3.2GW after successful additions in South Africa
Scatec made significant progress in the quarter, advancing the all-time high construction portfolio across six countries.
Revenues in the D&C segment reached NOK 976 million (470) with a gross margin of 11%, mainly driven by the Obelisk project. The previous year's gross margin of 36% benefited from a NOK 122 million contingency release related to the Kenhardt project in South Africa.
Significant advancements of civil works for inverters and transformers have been made, along with the installation of piles for the Obelisk project during the quarter. Further, construction has progressed on Mmadinare 2nd phase in Botswana with pile installations while the progress for Rio Urucuia and Tunisia is driven by civil works, HV construction and electrical works.
Operating expenses were NOK 62 million (55), resulting in an EBITDA of NOK 49 million (112). EBIT was NOK 17 million (111), impacted by an impairment of NOK 30 million on development projects. Cash flow to Equity ended at NOK 44 million (88) in the quarter.
| NOK million 1) | Q2 2025 Q1 2025 Q2 2024 | YTD 2025 |
YTD 2024 |
||
|---|---|---|---|---|---|
| Revenue and other income | 976 | 751 | 470 | 1,727 | 622 |
| Gross profit | 111 | 86 | 168 | 197 | 243 |
| Operating expenses | -62 | -60 | -55 | -122 | -123 |
| EBITDA | 49 | 26 | 112 | 75 | 119 |
| EBIT | 17 | 20 | 111 | 37 | 116 |
| Cash flow to equity | 44 | 21 | 88 | 65 | 93 |
1) Proportionate financials - See Alternative Performance Measures appendix for definition
Scatec continued maturing projects during the quarter, and holds a solid portfolio of projects in construction, backlog and pipeline, which are in different stages of development and maturity.
During the quarter, Scatec added 846 MW solar and 123 MW/492 MWh of BESS in South Africa to the backlog, which now consists of eight projects totalling 3.2 GW including solar, wind, battery storage and green hydrogen.
| Project | Solar (MW) |
BESS (MW/MWH) |
|---|---|---|
| Grootfontein, South Africa | 273 | |
| Rio Urucuia, Brazil | 142 | |
| Sidi Bouzid and Tozeur, Tunisia | 120 | |
| Mmadinare phase 2, Botswana | 60 | |
| Mogobe BESS, South Africa | 103 / 412 | |
| Magat BESS 2, Philippines | 16 / 16 | |
| Binga BESS, Philippines | 40 / 40 | |
| Obelisk, Egypt | 1,125 | 100 / 200 |
| Total | 1,720 | 259 / 668 |


Corporate revenues derived from management fees to the Group's subsidiaries are in line with previous periods. Operating expenses were NOK 44 million (4 7) in the quarter resulting in EBITDA of negative NOK 29 million (34 ).
Cash flow to Equity for the Corporate segment was negative NOK 286 million (243 ). The decrease is explained by higher normalized corporate loan repayments due to the USD 30 million Vendor Financing facility downpayment to Norfund partly offset by lower interest expense.
| NOK million 1) | Q2 2025 Q1 2025 Q2 2024 | YTD 2025 |
YTD 2024 |
||
|---|---|---|---|---|---|
| Revenue and other income | 15 | 13 | 12 | 28 | 24 |
| Operating expenses | -44 | -51 | -47 | -95 | -88 |
| EBITDA | -29 | -38 | -34 | -67 | -63 |
| EBIT | -38 | -48 | -44 | -86 | -83 |
| Cash flow to equity | -286 | -312 | -243 | -598 | -468 |
1) Proportionate financials - See Alternative Performance Measures appendix for definition
For further details on financial results for segment reporting on a country -by -country basis please refer to Scatec's 'Q 2 202 5 historical financial information published on Scatec's web page.

Development & Construction expected to continue delivering strong margins of 10-12%, with high construction activities
In the Philippines, EBITDA for the third quarter 2025 is estimated at NOK 280-380 million, based on normal hydrology, lower spot prices and increased allocation to the reserve market compared to the second quarter.
The full-year 2025 proportionate EBITDA estimate is unchanged with a mid-point of NOK 4.3 billion. The estimate reflects overperformance in the second quarter offset by negative foreign currency effects based on exchange rates as of 30 June 2025.
Scatec's joint venture with Aboitiz Power (SNAP) in the Philippines has received the anticipated formal regulatory approval of the originally awarded rates under the long term-ancillary services contracts awarded in 2023 of 2.25 PHP/kWh. The awarded contract rate had a retroactive effect of NOK 231 million proportionate to Scatec recognised in the second quarter, and were included in the full year 2025 estimate.
Full year power production guidance is estimated at 4,000-4,300 GWh on a proportionate basis. The decrease from previous guidance is driven by increased curtailments in Brazil and Ukraine. The effects of the curtailments are to a large part refundable, hence have a
limited effect on the full-year EBITDA estimate. Third quarter 2025 power production is estimated at 1,100-1,200 GWh on a proportionate basis.
The remaining value of the construction contracts on projects under construction was approximately NOK 6.0 billion at the end of the second quarter.
Recognised D&C revenues and margins in each quarter are dependent on the progress of the projects under construction which is following an S-curve. While Grootfontein is nearing completion, most of the other projects are in the early stages of construction and thus also at the lower end of the S-curve. The majority of the remaining contract value pertains to the Obelisk project in Egypt.
The estimated average D&C gross margin for projects currently under construction is 10-12%.
The full-year 2025 EBITDA for Corporate is estimated to be between NOK -115 million and NOK -125 million.
All figures related to estimated performance are based on the Company's current assumptions and are subject to change. Additional attention is given to the hydro operations in the Philippines based on its significant share of EBITDA for the Group, strong seasonality and exposure to fluctuations in the spot market. EBITDA estimates are based on currency rates as of the end of the second quarter 2025.
All figures on this page are Proportionate financials, see Alternative Performance Measures appendix for definition
| FY'25 power production estimate | 4,000-4,300 GWh |
|---|---|
| Q3'25 power production estimate | 1,100-1,200 GWh |
| FY'25 EBITDA estimate | NOK 4,150-4,450 million |
| Q3'25 Philippines EBITDA estimate | NOK 280-380 million |
| Remaining contract value | NOK 6,000 million |
|---|---|
| Estimated D&C gross margin | 10-12 percent |
| Corporate | |
| FY'25 EBITDA estimate | NOK -115 to -125 million |
Revenues for the quarter reached NOK 971 million, positively impacted by the project in Botswana which commenced operation in the first quarter. The net decrease in revenues from last year is mainly driven by divestments, including the partial divestment of Kalkbult, Linde and Dreunberg in South Africa in 2024. The change in the half year revenues from last year was additionally impacted by the retroactive tariff compensation of NOK 52 million in Pakistan in 2025, compared to the one-off compensation of NOK 152 million in Honduras in 2024.
The gain from sale of project assets of NOK 645 million in the first half of 2025 relates to the divestments of the African hydropower assets and Vietnam wind farm.
Net income from joint ventures (JVs) and associated companies increased to NOK 345 million (81) mainly driven by the positive effects from the Philippines, both for the second quarter and first half year, as described on page 5. The increase was partly offset by the assets in Uganda, divested in the first quarter of 2025.
Operating expenses increased by NOK 48 million year-on-year. The change from last year is due to the reversal of a credit provision of NOK 80 million related to Ukraine, which positively impacted operating expenses in 2024, and the partial divestment in South Africa. For the first half year of 2025, the increase in operating expenses is explained by the same factors.
Depreciation, amortisation and impairment for the quarter was NOK 295 million (297) and for the first half year NOK 576 million (669). The decrease of NOK 93 million for the first half year is primarily
driven by the impairment of NOK 81 million in Honduras recognised in 2024.
Net financial expenses were NOK 387 million compared to NOK 688 million in the second quarter last year. The decrease is due to lower interest cost on corporate debt and non-recourse financing driven by changes in the portfolio for the consolidated entities, and foreign exchange gain due to appreciation of EUR towards USD. The same factors drive the change for the first half year.
The Group recognised a tax expense of NOK 31 million (tax benefit of NOK 22 million) in the quarter. See Note 3 Income tax expense for further information.
Net profit for the quarter was NOK 314 million (-33).
Profit attributable to Scatec was NOK 272 million (-55). The allocation of profits between non-controlling interests (NCI) and Scatec is impacted by the fact that NCI only represents shareholdings in the power plants that are fully consolidated, while Scatec also carries the cost of project development, construction, operation & maintenance and corporate functions. Profits allocated to NCI neither include net income from JVs nor associated companies, or gain/loss from sale of project assets.
| NOK million | Q2 2025 Q1 2025 Q2 2024 YTD 2025 YTD 2024 | ||||
|---|---|---|---|---|---|
| Revenues | 971 | 937 | 1,092 | 1,908 | 2,311 |
| Net gain/(loss) from sale of project | |||||
| assets | - | 645 | - | 645 | - |
| Net income/(loss) from JVs and | |||||
| associated | 345 | 232 | 81 | 577 | 143 |
| Operating expenses | -290 | -309 | -243 | -598 | -508 |
| EBITDA | 1,027 | 1,505 | 930 | 2,532 | 1,946 |
| Operating profit (EBIT) | 732 | 1,224 | 633 | 1,956 | 1,276 |
| Net financial expenses | -387 | -455 | -688 | -842 | -1,370 |
| Profit before income tax | 345 | 769 | -55 | 1,113 | -93 |
| Profit/(loss) for the period | 314 | 764 | -33 | 1,077 | -59 |

Free cash at Group level is Scatec's share of available cash in the recourse group, defined as all entities in the Group excluding renewable energy companies, namely power plant companies, and joint venture and associated companies.
Cash flow from operations was NOK 10 million (440) in the quarter explained by distributions from power plant companies offset by taxes paid, including withholding taxes on distributions, currency effects and working capital changes related to construction activities.
Cash flow from investments was negative NOK 119 million (-69) driven by equity injections in projects under development and construction mainly in South Africa, Egypt and Tunisia.
Cash flow from financing was negative NOK 875 million (-184) explained by NOK 302 million paid on the Vendor Financing facility provided by Norfund, the last installment of the PowerChina debt of NOK 281 million and interest on corporate debt, including annual payment of interest on the Norfund facility.
Scatec's Revolving Credit Facility increased from USD 180 million to USD 230 million in the second quarter and remained undrawn. Free cash as of 30 June 2025 was NOK 2,021 million and available undrawn credit facilities was NOK 2,371 million, totaling NOK 4,391 million in available liquidity for the Group.
| NOK million | Q2 2025 | Q1 2025 | Q2 2024 YTD 2025 YTD 2024 | FY 2024 | ||
|---|---|---|---|---|---|---|
| Scatec's share of distributions from power plant companies | 327 | 155 | 592 | 482 | 737 | 1,813 |
| EBITDA from D&C and Corporate segments | 20 | -11 | 78 | 8 | 56 | 59 |
| Tax refunded/(paid) | -71 | 47 | -9 | -23 | -23 | -78 |
| Changes in working capital | -251 | -101 | -215 | -352 | -392 | 683 |
| Other changes and FX | -15 | -97 | -7 | -112 | 13 | 55 |
| Cash flow from operations | 10 | -8 | 440 | 2 | 390 | 2,533 |
| Scatec's share of equity injection and shareholder loans in projects under construction | -68 | -121 | - | -189 | -120 | -378 |
| Scatec's share of equity injection, shareholder loans and capitalised expenditures in projects under development |
-80 | -119 | -82 | -199 | -117 | -404 |
| Proceeds from sale of project assets, net of cash disposed | - | 1,998 | - | 1,998 | - | 533 |
| Interest received | 29 | 26 | 13 | 55 | 39 | 76 |
| Cash flow from investments | -119 | 1,784 | -69 | 1,665 | -198 | -173 |
| Net drawdowns of credit facilities in Scatec ASA | - | - | - | - | - | -804 |
| Net of proceeds and repayments from corporate financing | -302 | -240 | - | -542 | 26 | -109 |
| Repayment of other interesting-bearing liabilities | -281 | - | - | -281 | - | - |
| Interest paid | -293 | -151 | -184 | -443 | -294 | -804 |
| Cash flow from financing | -875 | -391 | -184 | -1,266 | -268 | -1,718 |
| Change in cash and cash equivalents | -984 | 1,385 | 187 | 402 | -76 | 642 |
| Free cash at beginning of period | 3,004 | 1,619 | 714 | 1,619 | 977 | 977 |
| Free cash at end of period | 2,021 | 3,004 | 901 | 2,021 | 901 | 1,619 |
| Available undrawn credit facilities | 2,371 | 1,946 | 1,230 | 2,371 | 1,230 | 2,100 |
| Total free cash and undrawn credit facilities at the end of period | 4,391 | 4,950 | 2,131 | 4,391 | 2,131 | 3,719 |
During the second quarter, Scatec closely followed the EU Omnibus proposal that aims to reduce the Corporate Sustainability Reporting Directive (CSRD) burden for smaller companies within the EU.
While awaiting the final outcome to be announced later in 2025, the Company continues to work on improving its sustainability performance and reporting within various topics based on the ESRS requirements. Examples include the rollout of a new sustainability disclosure system, environmental thresholds and policy reviews, strengthening both topic and indicator level internal controls, and advancing scope 3 net zero initiatives. In addition, Scatec's double materiality analysis will be reviewed and updated during the third quarter.
The Carbon Disclosure Project (CDP) published its annual Supplier Engagement Assessment (SEA) scores in July 2025, based on disclosures from the 2024 cycle. The SEA measures how effectively companies involve their supply chains in addressing climate-related challenges. More than 22,700 companies were included in the assessment, and 6% placed on the CDP SEA A-list.
This assessment evaluates several factors, including climate governance, emission reduction targets, Scope 3 emissions, and engagement with the value chain, as detailed in the CDP's climate change questionnaire responses.
During 2025, Scatec is further strengthening its supplier engagement efforts through more comprehensive supplier sustainability screening, contract and performance management and follow up on science-based target setting of strategic suppliers.

| Indicator1) | Unit | Q2 2025 | Q1 2025 | Q2 2024 | FY 2024 | Targets 2025 | |
|---|---|---|---|---|---|---|---|
| Environmental | Environmental and social assessments3) GHG emissions avoided2) |
% completed in new projects mill tonnes CO2e |
0 1.0 |
100 1.0 |
100 1.1 |
100 4.1 |
100 4.8 |
| Lost Time Incident Frequency (LTIF) | per mill hours (12 months rolling) | 0.5 | 0.4 | 0.6 | 0.4 | ≤ 2.2 | |
| Hours worked | mill hours (12 months rolling) | 8.5 | 7.6 | 8.2 | 7.2 | N/A | |
| Social | Fatalities | number | 0 | 0 | 0 | 0 | 0 |
| Female leaders | % of females in mgmt. positions | 32 | 33 | 32 | 33 | 33 | |
| Governance | Whistleblowing channel | number of reports received | 8 | 5 | 13 | 23 | N/A |
| Corruption incidents | number of confirmed incidents | 0 | 0 | 1 | 1 | 0 | |
| Supplier ESG workshops5) | % of strategic suppliers4) | 0 | 0 | 0 | 100 | 100 |
1) For a definition of each indicator in the table see ESG Performance Indicators under other definitions on page 30.
2) The figure includes the actual annual production for all renewable power projects where Scatec has an ownership stake.
3) Various environmental and social assessments are ongoing throughout the year for new projects. The assessments that were underway in second quarter 2025 will be concluded in third quarter.
4) Strategic suppliers are potential and contracted suppliers of key component categories, including solar modules, batteries, wind turbines, inverters and substructures.
5) Supplier workshops are scheduled and will take place in August 2025.
During the quarter, environmental and social (E&S) desktop screening, due diligence, and impact assessments were ongoing but not yet completed for new projects in Romania and South Africa. The assessments for the new projects in Romania were finalised in July and the remainder are expected to be completed during third quarter.
One million tonnes of GHG emissions were avoided during second quarter 2025, aligned to first quarter.
At the end of second quarter 2025, 32% of leaders in the Company were female, largely in line with second quarter 2024.
Scatec employees and contractors worked nearly 8.5 million hours during second quarter with no fatalities or serious injuries (12-months rolling). The lost time incident frequency rate (LTIF) for the quarter was 0.5 per million hours, slightly below second quarter 2024.
Eight concerns were reported through the externally managed whistleblowing channel during second quarter 2025. The nature of the reports included the workplace environment, conflicts of interest, employee safety, and irregularities in procurement. Each case was investigated following the Company's established procedures and has since been resolved.
Scatec organises annual sustainability workshops for its key suppliers, focusing on subjects like human rights, traceability, climate and emissions.
| NOK million | Notes | Q2 2025 | Q2 2024 | YTD 2025 | YTD 2024 | FY 2024 |
|---|---|---|---|---|---|---|
| Revenues | 2 | 971 | 1,092 | 1,908 | 2,311 | 4,368 |
| Net gain/(loss) from sale of project assets | 8 | - | - | 645 | - | 1,491 |
| Net income/(loss) from JVs and associated companies |
5 | 345 | 81 | 577 | 143 | 714 |
| Total revenues and other income | 1,316 | 1,172 | 3,130 | 2,454 | 6,574 | |
| Personnel expenses | 2 | -121 | -119 | -261 | -234 | -495 |
| Other operating expenses | 2 | -169 | -124 | -336 | -274 | -658 |
| Depreciation, amortisation and impairment | 2, 4 | -295 | -297 | -576 | -669 | -1,294 |
| Operating profit (EBIT) | 732 | 633 | 1,956 | 1,276 | 4,127 | |
| Interest and other financial income | 46 | 37 | 88 | 84 | 185 | |
| Interest and other financial expenses | -566 | -685 | -1,151 | -1,370 | -2,673 | |
| Net foreign exchange gain/(losses) | 133 | -40 | 220 | -84 | -175 | |
| Net financial expenses | -387 | -688 | -842 | -1,370 | -2,663 | |
| Profit/(loss) before income tax | 345 | -55 | 1,113 | -93 | 1,464 | |
| Income tax (expense)/benefit | 3 | -31 | 22 | -36 | 34 | 22 |
| Profit/(loss) for the period | 314 | -33 | 1,077 | -59 | 1,486 | |
| Profit/(loss) attributable to: | ||||||
| Equity holders of the parent | 272 | -55 | 1,034 | -170 | 1,309 | |
| Non-controlling interest | 42 | 22 | 43 | 111 | 177 | |
| Basic earnings per share (NOK) 1) | 1.71 | -0.34 | 6.51 | -1.07 | 8.24 | |
| Diluted earnings per share (NOK) 1) | 1.71 | -0.34 | 6.51 | -1.07 | 8.24 |
1) Based on average 158.9 million shares outstanding for the purpose of earnings per share in Q2 2025
| NOK million | Notes | Q2 2025 | Q2 2024 | YTD 2025 | YTD 2024 | FY 2024 |
|---|---|---|---|---|---|---|
| Profit/(loss) for the period | 314 | -33 | 1,077 | -59 | 1,486 | |
| Other comprehensive income: | ||||||
| Items that may subsequently be reclassified to profit | ||||||
| or loss Net movement of cash flow hedges | -49 | -140 | -175 | 67 | 61 | |
| Income tax effect | 3 | 9 | 26 | 30 | -11 | -5 |
| Foreign currency translation differences | -304 | -490 | -1,608 | 75 | 783 | |
| Net other comprehensive income to be reclassified |
-344 | -603 | -1,753 | 131 | 839 | |
| Total comprehensive income for the period net of tax |
-31 | -637 | -676 | 72 | 2,325 | |
| Attributable to: | ||||||
| Equity holders of the parent | -21 | -658 | -506 | -178 | 1,913 | |
| Non-controlling interest | -10 | 21 | -169 | 250 | 412 |
| NOK million | Notes | 30 June 2025 | ||
|---|---|---|---|---|
| Assets | ||||
| Non-current assets | ||||
| Deferred tax assets | 3 | 1,582 | 1,551 | |
| Property, plant and equipment | 4 | 24,198 | 24,068 | |
| Goodwill and intangible assets | 530 | 560 | ||
| Investments in JVs and associated companies | 5 | 10,647 | 11,451 | |
| Other non-current assets | 648 | 528 | ||
| Total non-current assets | 37,606 | 38,158 | ||
| Current assets | ||||
| Trade and other receivables | 585 | 487 | ||
| Other current assets | 1,102 | 943 | ||
| Cash and cash equivalents | 4,564 | 3,890 |
Assets classified as held for sale - 2,264 Total current assets 6,252 7,584 Total assets 43,858 45,742
| NOK million | Notes | 30 June 2025 31 December 2024 | ||
|---|---|---|---|---|
| Equity and liabilities | ||||
| Equity | ||||
| Share capital | 4 | 4 | ||
| Share premium | 9,901 | 9,876 | ||
| Total paid in capital | 9,905 | 9,880 | ||
| Retained earnings | 431 | -603 | ||
| Other reserves | -189 | 1,351 | ||
| Total other equity | 242 | 748 | ||
| Non-controlling interests | 1,911 | 2,136 | ||
| Total equity | 12,057 | 12,764 | ||
| Non-current liabilities | ||||
| Deferred tax liabilities | 3 | 578 | 671 | |
| Corporate financing | 6 | 7,398 | 6,729 | |
| Non-recourse project financing | 6 | 16,382 | 16,929 | |
| Other financial liabilities | 187 | 423 | ||
| Other interest-bearing liabilities | 6 | 1,263 | - | |
| Other non-current liabilities | 1,513 | 1,393 | ||
| Total non-current liabilities | 27,320 | 26,145 | ||
| Current liabilities | ||||
| Corporate financing | 6 | 330 | 2,150 | |
| Non-recourse project financing | 6 | 1,827 | 1,900 | |
| Income tax payable | 3 | 136 | 57 | |
| Trade payables and supplier finance | 486 | 481 | ||
| Other financial liabilities | 97 | 64 | ||
| Other interest-bearing liabilities | 6 | 210 | 500 | |
| Other current liabilities | 1,394 | 1,281 | ||
| Liabilities directly associated with assets classified as held for sale | - | 401 | ||
| Total current liabilities | 4,481 | 6,833 | ||
| Total liabilities | 31,801 | 32,978 | ||
| Total equity and liabilities | 43,858 | 45,742 |
The Board of Directors Scatec ASA
| Other reserves | ||||||||
|---|---|---|---|---|---|---|---|---|
| NOK million | Share capital |
Share premium |
Retained earnings |
Foreign currency translation |
Hedging reserves |
Total | Non-controlling interests |
Total equity |
| 1 January 2024 | 4 | 9,847 | -1,911 | 713 | 34 | 8,686 | 1,884 | 10,570 |
| Profit for the period | - | - | -170 | - | - | -170 | 111 | -59 |
| Other comprehensive income | - | - | - | -39 | 31 | -8 | 139 | 131 |
| Total comprehensive income | - | - | -170 | -39 | 31 | -178 | 250 | 72 |
| Share-based payment | - | 14 | - | - | - | 14 | - | 14 |
| Dividend distribution | - | - | - | - | - | - | -219 | -219 |
| Capital increase from NCI | - | - | - | - | - | - | 79 | 79 |
| 30 June 2024 | 4 | 9,861 | -2,082 | 674 | 65 | 8,522 | 1,994 | 10,516 |
| 1 January 2025 | 4 | 9,876 | -603 | 1,321 | 30 | 10,628 | 2,136 | 12,764 |
| Profit for the period | - | - | 1,034 | - | - | 1,034 | 43 | 1,077 |
| Other comprehensive income | - | - | - | -1,446 | -95 | -1,540 | -213 | -1,753 |
| Total comprehensive income | - | - | 1,034 | -1,446 | -95 | -506 | -169 | -676 |
| Share-based payment | - | 24 | - | - | - | 24 | - | 24 |
| Dividend distribution | - | - | - | - | - | - | -78 | -78 |
| Capital increase from NCI | - | - | - | - | - | - | 22 | 22 |
| 30 June 2025 | 4 | 9,901 | 431 | -125 | -65 | 10,146 | 1,911 | 12,057 |
| NOK million | Notes | Q2 2025 | Q2 2024 1) | YTD 2025 YTD 2024 1) | FY 2024 | |
|---|---|---|---|---|---|---|
| Cash flow from operating activities | ||||||
| Operating profit (EBIT) | 732 | 633 | 1,956 | 1,276 | 4,127 | |
| Depreciation and impairment | 4 | 295 | 297 | 576 | 669 | 1,294 |
| Net income from JV and associated companies | 5 | -345 | -81 | -577 | -143 | -714 |
| Gain from sale of project assets | 8 | - | - | -645 | - | -1,491 |
| Taxes paid | -84 | -102 | -41 | -93 | -162 | |
| Net proceeds from sale of fixed assets | - | - | - | - | 2 | |
| Increase/(decrease) in trade and other receivables |
-52 | 13 | -98 | -193 | -9 | |
| Increase/(decrease) in trade and other payables |
-107 | 75 | -236 | 172 | 67 | |
| Increase/(decrease) in other assets and liabilities 1) |
204 | -270 | 79 | -73 | 14 | |
| Net cash flow from operating activities | 643 | 566 | 1,014 | 1,616 | 3,128 | |
| Cash flow from investing activities | ||||||
| Investments in property, plant and equipment | 4 | -1,243 | -400 | -2,114 | -1,108 | -3,268 |
| Proceeds from sale of project assets, net of cash disposed |
8 | - | - | 1,965 | - | 407 |
| Distributions from JV and associated companies |
5 | 260 | 409 | 332 | 409 | 1,176 |
| Investments in JV and associated companies | 5 | -7 | -46 | 29 | -25 | -77 |
| Interest received | 46 | 37 | 88 | 84 | 185 | |
| Net cash flow from investing activities | -944 | 1 | 300 | -639 | -1,578 |
1) Following the changes to IAS 7 Statement of cash flow and IFRS 7 Financial instruments in 2024, cash flows from supplier finance arrangements are presented separately as part of financing activities in the cash flow. The changes impact line item "Increase/(decrease) in other assets and liabilities". Comparable numbers are correspondingly updated.
| NOK million | Notes | Q2 2025 | Q2 2024 1) | YTD 2025 YTD 2024 1) | FY 2024 | |
|---|---|---|---|---|---|---|
| Cash flow from financing activities | ||||||
| Proceeds from non-recourse project financing | 6 | 635 | 624 | 1,202 | 958 | 3,953 |
| Proceeds from corporate financing | 6 | - | - | 1,236 | 1,702 | 1,702 |
| Proceeds from other interest-bearing liabilities | 6 | 868 | - | 1,272 | - | 212 |
| Repayment of non-recourse financing | 6 | -310 | -633 | -620 | -921 | -1,649 |
| Repayment of corporate financing | 6 | -302 | - | -1,779 | -1,676 | -2,615 |
| Repayment of other interest-bearing liabilities | 6 | -281 | - | -281 | - | - |
| Interest paid | -756 | -794 | -1,021 | -1,091 | -2,334 | |
| Net of proceeds and repayments under supplier finance arrangements 1) |
-107 | -10 | -236 | -206 | 46 | |
| Dividends paid to equity holders of non controlling interests |
-54 | -146 | -78 | -219 | -395 | |
| Proceeds from equity injections from non controlling interests |
2 | - | 52 | 112 | 112 | |
| Repayments to non-controlling interests | -4 | -32 | -30 | -33 | -52 | |
| Payments of principal portion of lease liabilities | -6 | -6 | -12 | -11 | -22 | |
| Interest paid on lease liabilities | -6 | -6 | -12 | -13 | -26 | |
| Net cash flow from financing activities | -320 | -1,004 | -306 | -1,399 | -1,068 | |
| Net increase/(decrease) in cash and cash equivalents |
-621 | -437 | 1,008 | -422 | 482 | |
| Effect of exchange rate changes on cash and cash equivalents |
-33 | -39 | -335 | 112 | 340 | |
| Cash transferred from/(to) assets held for sale | - | -62 | - | -78 | -33 | |
| Cash and cash equivalents at beginning of the period |
5,217 | 3,252 | 3,890 | 3,101 | 3,101 | |
| Cash and cash equivalents at end of the period | 4,564 | 2,713 | 4,564 | 2,713 | 3,890 |
Scatec ASA is incorporated and domiciled in Norway. The address of its registered office is Askekroken 11, NO-0277 Oslo, Norway. Scatec ASA was established on 2 February 2007. Scatec ASA ("the Company"), its subsidiaries and investments in associated companies ("the Group" or "Scatec") is a leading renewable energy solutions provider, accelerating access to reliable and affordable clean energy emerging markets. As a long-term player, Scatec develops, builds, owns, and operates renewable energy plants.
These condensed interim consolidated financial statements are prepared in accordance with recognition, measurement, and presentation principles consistent with Standard ("IAS") 34 Interim Financial Reporting as issued by the International Accounting Standards Board (IASB) adopted by the European Union (EU). These condensed interim consolidated financial statements are unaudited.
These condensed interim consolidated financial statements are condensed and do not include all the information and notes required by IFRS® Accounting Standards as adopted by the EU for a complete set of consolidated financial statements. These condensed interim consolidated financial statements should be read in conjunction with the annual consolidated financial statements. The accounting policies adopted in the preparation of the condensed interim consolidated financial statements are consistent with those
followed in the preparation of the Group's annual consolidated financial statements for 2024.
The functional currency of the companies in the Group is determined based on the nature of the primary economic environment in which each company operates. The presentation currency of the Group is Norwegian kroner (NOK). All amounts are presented in NOK million unless otherwise stated. As a result of rounding adjustments, the figures in some columns may not add up to the total of that column.
In the preparation of the condensed interim consolidated financial statements in conformity with IFRS, management has made estimates and assumptions and applied judgements, that affect the application of policies and reported amounts of assets and liabilities, income and expenses. The estimates and underlying assumptions are reviewed on an ongoing basis, considering the current and expected future market conditions. Changes in accounting estimates are recognised in the period in which the estimates are revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods.
In the process of applying the Group's accounting policies, management makes judgements of which the following have the most
significant effect on the amounts recognised in the condensed interim financial statements.
Scatec's value chain comprises all downstream activities such as project development, financing, construction and operations, as well as having an asset management role through ownership of the power plants. Normally Scatec enters into partnerships for the shareholding of the power plant companies. To be able to fully utilise the business model, Scatec normally seeks to obtain operational control of the power plant companies. Operational control is obtained through governing bodies, shareholder agreements and other contractual arrangements. Other contractual arrangements may include Scatec's role as the developer of the project, EPC provider (construction), operation and maintenance service provider and asset management service provider.
When assessing whether Scatec controls a power plant company, the Group's roles and activities are analysed in line with the requirements and definitions in IFRS 10. Refer to Note 1 of the 2024 Annual Report for further information on judgements, including control assessments made in previous years.
Interim period results are not necessarily indicative of results of operations or cash flows for an annual period. The Group's operating results are impacted by external factors, such as seasonal variations and weather conditions.
Operating segments align with internal management reporting to the Group's chief operating decision makers, defined as the Group management team. The operating segments are determined based on differences in the nature of their operations, products and services. Scatec manages its operations in three segments: Power Production (PP),
Development & Construction (D&C) and Corporate.
The segment financials are reported on a proportionate basis. With proportionate financials Scatec reports its share of revenues, expenses, profits and cash flows from all its subsidiaries, associates and joint ventures without eliminations based on Scatec's economic interest in the subsidiaries. The
Group introduced proportionate financials as the Group is of the opinion that this method improves earnings visibility.
Proportionate financials are further described in the APM section of this report.
| NOK million | Proportionate financials | Residual ownership for fully consolidated entities |
Elimination of equity consolidated entities |
Other eliminations | Consolidated financials |
|||
|---|---|---|---|---|---|---|---|---|
| Power Production | Development & Construction |
Corporate | Total | |||||
| External revenues | 1,297 | - | - | 1,297 | 297 | -660 | 37 | 971 |
| Net gain/(loss) from sale of project assets | - | - | - | - | - | - | - | - |
| Internal revenues | 15 | 976 | 15 | 1,005 | 35 | 1 | -1,041 | - |
| Net income/(loss) from JVs and associates | - | - | - | - | - | 345 | - | 345 |
| Total revenues and other income | 1,312 | 976 | 15 | 2,302 | 332 | -315 | -1,004 | 1,316 |
| Cost of sales | - | -865 | - | -865 | 1 | 4 | 859 | - |
| Gross profit | 1,312 | 111 | 15 | 1,438 | 333 | -311 | -145 | 1,316 |
| Personnel expenses | -81 | -33 | -22 | -136 | - | 14 | 1 | -121 |
| Other operating expenses | -121 | -29 | -23 | -172 | -47 | 65 | -14 | -169 |
| EBITDA | 1,110 | 49 | -29 | 1,130 | 286 | -232 | -158 | 1,027 |
| Depreciation and impairment | -309 | -32 | -9 | -350 | -113 | 107 | 61 | -295 |
| Operating profit (EBIT) | 801 | 17 | -38 | 780 | 173 | -125 | -97 | 732 |
| Proportionate financials | Elimination of equity consolidated entities |
Other eliminations | Consolidated financials |
|||||
|---|---|---|---|---|---|---|---|---|
| NOK million | Power Production | Development & Construction |
Corporate | Total | Residual ownership for fully consolidated entities |
|||
| External revenues | 1,045 | - | - | 1,045 | 401 | -359 | 3 | 1,092 |
| Net gain/(loss) from sale of project assets | - | - | - | - | - | - | - | - |
| Internal revenues | - | 470 | 12 | 482 | 80 | - | -562 | - |
| Net income/(loss) from JVs and associates | - | - | - | - | - | 81 | - | 81 |
| Total revenues and other income | 1,045 | 470 | 12 | 1,528 | 481 | -278 | -558 | 1,172 |
| Cost of sales | - | -302 | - | -302 | -78 | 1 | 378 | - |
| Gross profit | 1,045 | 168 | 12 | 1,226 | 403 | -277 | -180 | 1,172 |
| Personnel expenses | -73 | -39 | -27 | -139 | -3 | 25 | -2 | -119 |
| Other operating expenses | -101 | -16 | -19 | -137 | -58 | 62 | 9 | -124 |
| EBITDA | 873 | 112 | -34 | 951 | 342 | -190 | -172 | 930 |
| Depreciation and impairment | -360 | -2 | -10 | -371 | -105 | 144 | 36 | -297 |
| Operating profit (EBIT) | 513 | 111 | -44 | 579 | 236 | -46 | -136 | 633 |
| Proportionate financials | ||||||||
|---|---|---|---|---|---|---|---|---|
| NOK million | Power Production | Development & Construction |
Corporate | Total | Residual ownership for fully consolidated entities |
Elimination of equity consolidated entities Other eliminations |
Consolidated financials |
|
| External revenues | 2,484 | 10 | - | 2,494 | 603 | -1,230 | 41 | 1,908 |
| Net gain/(loss) from sale of project assets | 426 | - | - | 426 | - | -346 | 565 | 645 |
| Internal revenues | 25 | 1,717 | 28 | 1,769 | 176 | -1 | -1,945 | - |
| Net income/(loss) from JVs and associates 1) | - | - | - | - | - | 577 | - | 577 |
| Total revenues and other income | 2,935 | 1,727 | 28 | 4,689 | 779 | -1,000 | -1,339 | 3,130 |
| Cost of sales | - | -1,529 | - | -1,529 | -132 | 5 | 1,656 | - |
| Gross profit | 2,935 | 197 | 28 | 3,160 | 647 | -995 | 317 | 3,130 |
| Personnel expenses | -172 | -76 | -51 | -300 | -1 | 39 | - | -261 |
| Other operating expenses | -262 | -46 | -44 | -351 | -98 | 136 | -20 | -336 |
| EBITDA | 2,500 | 75 | -67 | 2,509 | 548 | -820 | 298 | 2,532 |
| Depreciation and impairment | -649 | -38 | -19 | -706 | -185 | 250 | 65 | -576 |
| Operating profit (EBIT) | 1,852 | 37 | -86 | 1,803 | 363 | -570 | 362 | 1,956 |
| Proportionate financials | Elimination of equity | Consolidated | ||||||
|---|---|---|---|---|---|---|---|---|
| Development & | Residual ownership for | |||||||
| NOK million | Power Production | Construction | Corporate | Total | fully consolidated entities | consolidated entities | Other eliminations | financials |
| External revenues | 2,074 | - | - | 2,074 | 868 | -680 | 50 | 2,311 |
| Net gain/(loss) from sale of project assets | 33 | - | - | 33 | - | -33 | - | - |
| Internal revenues | - | 622 | 24 | 646 | 102 | -29 | -719 | - |
| Net income/(loss) from JVs and associates | - | - | - | - | - | 143 | - | 143 |
| Total revenues and other income | 2,107 | 622 | 24 | 2,755 | 970 | -600 | -672 | 2,454 |
| Cost of sales | - | -380 | - | -380 | -103 | 36 | 446 | - |
| Gross profit | 2,107 | 243 | 24 | 2,375 | 868 | -564 | -226 | 2,454 |
| Personnel expenses | -147 | -84 | -51 | -283 | -7 | 56 | - | -234 |
| Other operating expenses | -217 | -39 | -36 | -293 | -115 | 112 | 22 | -274 |
| EBITDA | 1,743 | 119 | -63 | 1,799 | 746 | -396 | -203 | 1,946 |
| Depreciation and impairment | -768 | -3 | -20 | -791 | -210 | 292 | 39 | -669 |
| Operating profit (EBIT) | 975 | 116 | -83 | 1,008 | 536 | -104 | -164 | 1,276 |
| Proportionate financials | ||||||||
|---|---|---|---|---|---|---|---|---|
| Development & | Residual ownership for | Elimination of equity | Consolidated | |||||
| NOK million | Power Production | Construction | Corporate | Total | fully consolidated entities | consolidated entities | Other eliminations | financials |
| External revenues | 4,707 | - | - | 4,707 | 1,653 | -1,991 | - | 4,368 |
| Net gain/(loss) from sale of project assets | 796 | - | - | 796 | - | -33 | 728 | 1,491 |
| Internal revenues | - | 2,291 | 59 | 2,351 | 327 | -21 | -2,657 | - |
| Net income/(loss) from JVs and associates | - | - | - | - | - | 714 | - | 714 |
| Total revenues and other income | 5,503 | 2,291 | 59 | 7,853 | 1,980 | -1,330 | -1,929 | 6,574 |
| Cost of sales | - | -1,850 | - | -1,850 | -386 | 40 | 2,196 | - |
| Gross profit | 5,503 | 441 | 59 | 6,003 | 1,594 | -1,290 | 267 | 6,574 |
| Personnel expenses | -314 | -164 | -110 | -587 | -12 | 104 | - | -495 |
| Other operating expenses | -553 | -94 | -75 | -722 | -222 | 272 | 14 | -658 |
| EBITDA | 4,636 | 184 | -125 | 4,694 | 1,360 | -915 | 281 | 5,421 |
| Depreciation and impairment | -1,424 | -72 | -40 | -1,536 | -396 | 542 | 96 | -1,294 |
| Operating profit (EBIT) | 3,212 | 112 | -165 | 3,158 | 964 | -373 | 378 | 4,127 |
| Effective tax rate | |||||
|---|---|---|---|---|---|
| NOK million | Q2 2025 | Q2 2024 | YTD 2025 | YTD 2024 | FY 2024 |
| Profit before income tax | 345 | -55 | 1,113 | -93 | 1,464 |
| Income tax (expense)/benefit |
-31 | 22 | -36 | 34 | 22 |
| Equivalent to a tax rate of (%) | 9% | NA | 3% | 37% | -2% |
| NOK million | Q2 2025 | Q2 2024 | YTD 2025 | YTD 2024 | FY 2024 |
|---|---|---|---|---|---|
| Net tax asset at the beginning of the period |
911 | 414 | 880 | 377 | 377 |
| Recognised in the consolidated statement of P&L | 76 | 85 | 119 | 157 | 194 |
| Tax on financial instruments recognised in OCI | 9 | 26 | 30 | -11 | -5 |
| Tax transferred to assets and liabilities classified as held for sale |
- | 252 | - | 252 | 270 |
| Effect of movements in foreign exchange rates | 8 | 15 | -25 | 17 | 44 |
| Net tax asset/(liability) at the end of the period | 1,004 | 792 | 1,004 | 792 | 880 |
The Group recognised a tax expense of NOK 31 million in the second quarter compared to NOK 22 million tax benefit in the same quarter prior year. The difference between the effective tax expense and the calculated tax expense based on the Norwegian tax rate of 22% is mainly driven by the differences in tax rates between the jurisdictions in which the companies operate, withholding taxes paid on dividends, currency effects and effects from unrecognised tax losses is driving the difference. The profit/loss from JVs and associates are reported net after tax which also impacts the effective tax rate.
The underlying tax rates in the companies in operation are in the range of 0% to 30%. In some markets, Scatec receives special tax incentives intended to promote investments in renewable energy.
Movement in Property, plant and equipment
| Power plants under |
||||
|---|---|---|---|---|
| NOK million | Power plants | development and construction |
Other fixed assets |
Total |
| Carrying value at 31 December 2024 | 20,000 | 3,842 | 226 | 24,068 |
| Additions | 42 | 2,403 | 20 | 2,466 |
| Disposals | - | -26 | -1 | -26 |
| Transfer between asset classes | 633 | -633 | - | - |
| Depreciation and amortisation | -506 | - | -26 | -532 |
| Impairment losses | - | -34 | - | -34 |
| Effect of movements in foreign exchange rates | -1,424 | -304 | -15 | -1,743 |
| Carrying value at 30 June 2025 |
18,745 | 5,249 | 204 | 24,198 |
| Estimated useful life (years) | 20-30 | N/A | 3-5 |
Transfer between asset classes mainly relates to Mmadinare first phase project in Botswana which started operation in the first quarter.
The carrying value of Power plants under development and construction mainly consist of Grootfontein (2,302), Obelisk in Egypt (660) and Egypt Green Hydrogen (587).
The consolidated financial statements include the Group's share of profit/loss from joint ventures and associated companies where the Group has joint control or significant influence, accounted for using the equity method. Under the equity method, the investment is initially recognised at cost and subsequently adjusted for further investments, distributions and the Group's share of the net income from the investment.
The Mendubim project in Brazil entered into a 20-year fixed price PPA with Alunorte starting 1 January 2025 for sale of approximately 65% of the energy for the solar power plant. The remaining energy is sold in the merchant market, where lower prices compared to the PPA have been realized, negatively affecting the results. Further, Scatec has experienced curtailment losses due to grid constraints in the first half of 2025.
Scatec completed the sale of its African hydropower assets to TotalEnergies in the first quarter of 2025, see Note 8 Sale of project assets for more information.
| Country | Carrying value 31 December 2024 |
Additions/ disposals |
Net income/(loss) from JV and associated companies Dividends |
Foreign currency translations |
Carrying value 30 June 2025 |
|
|---|---|---|---|---|---|---|
| Philippines | 6,898 | 1 | 479 | -196 | -603 | 6,579 |
| Laos | 2,048 | -1 | 75 | -111 | -230 | 1,781 |
| Release | 1,254 | 4 | 7 | - | -139 | 1,125 |
| Brazil | 1,051 | 4 | -6 | -14 | -50 | 984 |
| South Africa | 200 | -37 | 25 | -11 | -1 | 177 |
| Total | 11,451 | -29 | 577 | -332 | -1,020 | 10,647 |
| Company | Registered office | 30 June 2025 31 December 2024 | |
|---|---|---|---|
| Scatec Solar Brazil BV | Amsterdam, the Netherlands | 50.00% | 50.00% |
| Apodi I Energia SPE S.A | Quixeré, Brazil | 43.75% | 43.75% |
| Apodi II Energia SPE S.A | Quixeré, Brazil | 43.75% | 43.75% |
| Apodi III Energia SPE S.A | Quixeré, Brazil | 43.75% | 43.75% |
| Apodi IV Energia SPE S.A | Quixeré, Brazil | 43.75% | 43.75% |
| Mendubim Holding B.V. 1) | Amsterdam, the Netherlands | 33.33% | 33.33% |
| 1) Mendubim Geração de Energia Ltda. |
Assu, Brazil | 30.00% | 30.00% |
| Mendubim (I-XIII) Energia Ltda. 1) | Assu, Brazil | 30.00% | 30.00% |
| 1) Mendubim Solar EPC Ltda. |
Assu, Brazil | 33.00% | 33.00% |
| Scatec Solar Solutions Brazil B.V. | Amsterdam, the Netherlands | 50.00% | 50.00% |
| Scatec Solar Brasil Servicos De Engenharia LTDA | São Paulo, Brazil | 50.00% | 50.00% |
| Theun-Hinboun Power Company | Vientiane, Laos | 20.00% | 20.00% |
| SN Aboitiz Power – Magat Inc |
Manila, Phillippines | 50.00% | 50.00% |
| Manila-Oslo Renewable Enterprise | Manila, Phillippines | 16.70% | 16.70% |
| SN Aboitiz Power – Benguet Inc |
Manila, Phillippines | 50.00% | 50.00% |
| SN Aboitiz Power – RES Inc |
Manila, Phillippines | 50.00% | 50.00% |
| SN Aboitiz Power – Generation Inc |
Manila, Phillippines | 50.00% | 50.00% |
| Release Solar AS 2) | Oslo, Norway | 68.00% | 68.00% |
| Release Management B.V. 2) | Amsterdam, the Netherlands | 68.00% | 68.00% |
| Scatec Solar SA 164 (Pty) Ltd. | Sandton, South Africa | 21.00% | 21.00% |
| Simacel 155 (RF) (Pty) Ltd. | Sandton, South Africa | 11.55% | 11.55% |
| Simacel 160 (RF) (Pty) Ltd. | Sandton, South Africa | 11.55% | 11.55% |
| Scatec Solar SA 165 (Pty) Ltd. | Sandton, South Africa | 21.00% | 21.00% |
| Scatec Solar SA 166 (Pty) Ltd. | Sandton, South Africa | 12.60% | 12.60% |
| Bujagali Energy Ltd. | Jinja, Uganda | - | 28.28% |
| Ruzizi Energy Ltd. | Kigali, Rwanda | - | 20.40% |
| SN Power Invest Netherlands B.V. | Amsterdam, the Netherlands | - | 51.00% |
| SN Development B.V. | Amsterdam, the Netherlands | - | 51.00% |
| Mpatamanga Hydro Power Ltd. | Blantyre, Malawi | - | 25.50% |
| SN Malawi B.V. | Amsterdam, the Netherlands | - | 51.00% |
1) Mendubim project structure includes 13 SPVs, EPC and an operating company
2) Release project structure includes 11 companies
The table gives an overview of the corporate financing in the Group. The loan balances include the noncurrent and current portion.
On 5 February 2025, Scatec ASA issued a NOK 1,250 million 4-year senior unsecured green bond with a coupon of 3 months NIBOR + 3.15% p.a. The EUR 114 million bond outstanding with ticker "SCATC03 ESG" (ISIN NO0010931181) was fully repaid in the first quarter.
For the NOK 1,750 million bond Scatec has entered a cross-currency fixed interest rate swap contract, and the interest payments based on NIBOR rates are swapped to fixed SOFR rates. The interest rate hedge for the Green Term Loan with outstanding amount of USD 113 million expired in the first quarter. Scatec's bonds in NOK are all swapped to USD.
In the second quarter Scatec entered an interest rate swap of USD 25 million with a 5-year tenor, and the interest hedge ratio for Scatec's corporate debt was approximately 25% by the end of the quarter.
With effective date of April 30, 2025, Scatec's Revolving Credit Facility increased from USD 180 million to USD 230 million. The facility remained undrawn in the second quarter.
USD 30 million of the Vendor Financing facility provided by Norfund was paid in June 2025.
| Denominated currency value |
Carrying value 30 June 2025 |
Carrying value 31 December 2024 |
|||
|---|---|---|---|---|---|
| Currency | (million) | Maturity | (NOK million) | (NOK million) | |
| Green Bond EUR (Ticker: SCATC03 NO0010931181) |
EUR | 114 | Q3 2025 | - | 1,343 |
| Green Bond NOK (Ticker: SCATC04 NO0012837030) |
NOK | 1,000 | Q1 2027 | 994 | 992 |
| Green Bond NOK (Ticker: SCATC05 NO0013144964) |
NOK | 1,750 | Q1 2028 | 1,733 | 1,727 |
| Green Bond NOK (Tierck: SCATC06 NO0013476101) |
NOK | 1,250 | Q1 2029 | 1,230 | - |
| Total unsecured bonds | 3,958 | 4,062 | |||
| USD 150 million Green Term Loan | USD | 113 | Q4 2027 | 1,127 | 1,352 |
| USD 100 million Green Term Loan | USD | 85 | Q4 2027 | 851 | 1,013 |
| Total secured financing | 1,978 | 2,364 | |||
| Vendor Financing (Norfund) | USD | 170 | Q1 2028 | 1,715 | 2,270 |
| Total unsecured financing | 1,715 | 2,270 | |||
| Revolving credit facility | USD | 230 | Q3 2027 | - | - |
| Overdraft facility | USD | 5 | - | - | |
| Total secured back-stop bank facilities | - | - | |||
| Total Principal amount | 7,650 | 8,696 | |||
| Accrued interest | 78 | 182 | |||
| Total Corporate financing | 7,728 | 8,878 | |||
| As of non-current | 7,398 | 6,729 | |||
| As of current | 330 | 2,150 |
The table shows the non-current non-recourse debt and the current non-recourse debt due within 12 months including accrued interest. The maturity dates for the loans range from 2028 to 2045.
| NOK million | As of 30 June 2025 | As of 31 December 2024 | |
|---|---|---|---|
| Non-recourse project financing | |||
| Non-current liabilities | 16,382 | 16,929 | |
| Current liabilities | 1,827 | 1,900 |
Scatec's power plant companies in Ukraine with non-recourse financing were in breach with covenants at the end of the second quarter of 2025 due to the ongoing war in Ukraine. The non-recourse debt, NOK 618 million, is presented as current non-recourse project financing at June 30, 2025. Scatec has continuous and constructive dialogue with the lenders and the parties have agreed on a non-formalised "stand still".
In 2022, Scatec and PowerChina Guizhou Engineering Co ("PowerChina") signed a revised payment plan for the construction loan for the Progressovka power plant in Ukraine where part of the loan was paid in 2022 and 2023. The last tranche of EUR 22 million and accrued interest was paid in the second quarter of 2025.
In the third quarter of 2024, one of Scatec's power plant entities in Egypt made a USD 20 million draw down on an Equity Bridge loan provided by EBRD relating to the Egypt Green Hydrogen project. The facility is due in the second half of 2025.
In the first quarter of 2025, one of Scatec's holding companies with direct ownership in the Urucuia project in Brazil made a EUR 25 million draw down on an Equity Bridge loan provided by the Investment Fund of Developing Countries (IFU), due in the first quarter of 2028. Further, two of Scatec's holding companies with direct ownership in the Tozeur and Sidi Bouzid projects in Tunisia made a EUR 14 million draw down on Equity Bridge loans provided by EBRD in the first half of 2025, due in the third quarter of 2026.
In the second quarter of 2025, one of Scatec's power plant entities in Egypt made a USD 80 million draw down on the USD 90 million Equity Bridge loan provided by the Arab Energy Fund relating to the Obelisk project, due in the second quarter of 2028.
Scatec ASA has provided corporate guarantees for its share in support of the obligations of the Equity bridge loans.
Reference is made to Scatec's previous communication around changes to the PPA in Honduras. In May 2022, a new Energy law came into force as introduced by the new Government of Honduras. On 31 January 2024, a PPA amendment agreement was signed between Scatec's operating entities in Honduras and the off taker ENEE. The agreement included a compensation for production in previous years, 5 years extended PPA period and lower tariff for future periods. Following the settlement agreement the overdue receivables in Honduras are reduced, and as of 30 June 2025 the outstanding balance was NOK 45 million.
The Sukkur project in Pakistan was awarded a "costs plus tariff" by the National Electric Power Regulatory Authority (NEPRA) in 2020 and the project reached commercial operation in January 2024. The project has a 25-year PPA with the Central Power Purchasing Agency of Pakistan. The revenue is recorded based on a lower reference tariff and is subject to a "tariff true up" after approval of NEPRA. In the first quarter of 2025, the project was awarded an interim relief tariff after approval was granted and the compensation amount of approximately NOK 52 million on a consolidated basis and NOK 39 million on a proportionate basis. The tariff true up is a routine process for NEPRA projects and another approval for the final granted tariff is expected to take approx. 18-24 months. Depending on the outcome of the process, any differential revenue will be recorded in the period in which the approval is granted by the regulator. An unfavorable outcome of the process may negatively impact the economics of the project.
In India there is an ongoing litigation process, relating to a PPA signed by Scatec, which may impact the timeline and economics of the project. The PPA holds certain milestone commitments and the project is backed by a bank guarantee from Scatec ASA of USD 8 million. Scatec has impaired the development costs for the project. By the end of the quarter, the litigation process remains to be concluded and no provision was made.
In Czech Republic amendments to the Act on Support Energy Sources to prevent overcompensation to solar power producers was introduced in the first quarter of 2025, however they were effectively revoked by a new Amendment effective from August 2025. Based on this, there will be no impact on the economics of Scatec's projects in the country.
On 13 February 2025, Scatec divested its 100% shareholding in the 39 MW Dam Nai Wind farm and associated operating company in Vietnam to Sustainable Asia Renewable Assets ("SARA"), a utility-scale renewable energy platform of the SUSI Asia Energy Transition Fund ("SAETF"). Scatec received the initial payment of NOK 300 million in the first quarter of 2025, with potential for additional earn-out payments of up to USD 13 million. The earn-out is subject to certain conditions being fulfilled prior to May 2026, including restoration of the projects contracted Feed-in rates which are being challenged by the Vietnam state utility. At closing, the transaction generated a net gain from sale of project assets of NOK 80 million on a proportionate and consolidated basis, including a fair value estimate of the contingent consideration of approximately NOK 60 million, recorded in the first quarter of 2025. Following the transaction, Scatec exited all operations in Vietnam. The associated assets and liabilities of the subsidiaries were derecognised at closing, including NOK 34 million in non-recourse and NOK 3 million in recourse cash.
On 28 February 2025, Scatec divested its 51% shareholding in the African hydropower joint venture with Norfund and British International Investment (BII) in line with the Company's strategy to TotalEnergies. The sale covers Scatec's indirect interest held through SN Power of the operating 255 MW Bujagali hydropower plant in Uganda, and a development portfolio consisting of the 361 MW Mpatamanga in Malawi, and the 206 MW Ruzizi III at the border of Rwanda, DRC and Burundi. The transaction closed at an agreed sales price of USD 167 million, based on a valuation date of 31 December 2023. The net proceeds from the transaction were NOK 1,810 million, adjusted for cash movements between the valuation date and the closing date. The transaction generated a net gain from sale of project assets of NOK 346 million on a proportionate and NOK 565 million on a consolidated basis, recorded in the first quarter of 2025. The associated balances of the investments in JVs and related holding entities, including part of the goodwill deriving from the acquisition of SN Power, were derecognised at closing, including NOK 108 million in recourse cash in consolidated subsidiaries.
Subsequent to the second quarter of 2025, Scatec ASA repaid the outstanding amount of USD 85 million on the Green Term Loan.
We confirm to the best of our knowledge, that the condensed interim financial statement for the period 1 January to 30 June 2025 has been prepared in accordance with IFRS as adopted by EU, and that the information gives a true and fair view of the Group's assets, liabilities, financial position and result for the period. We also confirm to the best of our knowledge, that presented information provides a fair overview of important events that have occurred during the period and their impact on the financial statements, key risk and uncertainty factors that Scatec is facing during the next accounting period.
The Board of Directors Scatec ASA
| Country | Solution | Capacity (MW) |
Economic interest2) |
|---|---|---|---|
| South Africa | Solar | 730 | 41% |
| South Africa | Storage | 225 | 51% |
| Brazil | Solar | 693 | 33% |
| Philippines | Hydro | 649 | 50% |
| Philippines | Storage | 24 | 50% |
| Laos | Hydro | 525 | 20% |
| Egypt | Solar | 380 | 51% |
| Ukraine | Solar | 336 | 89% |
| Malaysia | Solar | 244 | 100% |
| Pakistan | Solar | 150 | 75% |
| Honduras | Solar | 95 | 51% |
| Botswana | Solar | 60 | 100% |
| Jordan | Solar | 43 | 62% |
| Czech Republic | Solar | 20 | 100% |
| Release | Solar & storage | 47 | 68% |
| Total | 4,221 | 50% |
| Asset | Solution | Capacity (MW) |
Economic interest2) |
|---|---|---|---|
| Obelisk, Egypt | Solar | 1,125 | 100% |
| Obelisk, Egypt | Storage | 100 | 100% |
| Grootfontein, South Africa | Solar | 273 | 51% |
| Rio Urucuia, Brazil | Solar | 142 | 100% |
| Sidi Bouzid and Tozeur, Tunisia | Solar | 120 | 51% |
| Mogobe, South Africa | Storage | 103 | 51% |
| Mmadinare phase 2, Botswana | Solar | 60 | 100% |
| Binga, Philippines | Storage | 40 | 50% |
| Magat 2, Philippines | Storage | 16 | 50% |
| Total | 1,979 | 86% |
| Asset | Solution | Capacity (MW) |
Economic interest 2) |
|---|---|---|---|
| Egypt Aluminium | Solar | 1,125 | 100% |
| Egypt Aluminium | Storage | 100 | 100% |
| Kroonstad Cluster | Solar | 846 | 51% |
| Egypt Green Hydrogen | Power-to-X | 3903) | 52% |
| Mercury 2, South Africa | Solar | 288 | 51% |
| Dobrun & Sadova, Romania |
Solar | 190 | 65% |
| Haru BESS | Storage | 123 | 50% |
| Sidi Bouzid 2, Tunisia | Solar | 120 | 65% |
| Total | 3,182 | 71% |
| Solution | Capacity (MW) |
Share in % |
|---|---|---|
| Solar4) | 4,497 | 58% |
| Wind | 1,919 | 25% |
| Power-to-X | 980 | 13% |
| Storage | 160 | 2% |
| Hydro | 144 | 2% |
| Total | 7,700 | 100% |
1) Asset portfolio as per reporting date
2) Scatec's share of the total estimated economic return from its subsidiaries. For projects
under development the economic interest may be subject to change.
3) Renewable and electrolyser capacity for production of green hydrogen
4) Including Release
Scatec discloses alternative performance measures (APMs) in addition to those normally required by IFRS. This is based on the Group's experience that APMs are frequently used by analysts, investors and other parties for supplemental information.
The purpose of APMs is to provide an enhanced insight into the operations, financing and future prospects of the Group. Management also uses these measures internally to drive performance in terms of long-term target setting. APMs are adjusted IFRS measures that are defined, calculated and used in a consistent and transparent manner over the years and across the Group where relevant.
Financial APMs should not be considered as a substitute for measures of performance in accordance with IFRS. Disclosures of APMs are subject to established internal control procedures.
Cash flow to equity: is a measure that seeks to estimate value creation in terms of the Group's ability to generate funds for equity investments in new power plant projects and/or for shareholder dividends over time. Management believes that the cash flow to equity measure provides increased understanding of the Group's ability to create funds from its investments. The measure is defined as EBITDA less net interest expense, normalised loan repayments and normalised income tax payments, plus any proceeds from refinancing. The definition excludes changes in net working capital, investing activities and fair value adjustment of first-time recognition of joint venture investments. Normalised loan repayments are calculated as the annual repayment divided by four quarters for each calendar year. However, loan repayments are normally made
bi-annually. Loan repayments will vary from year to year as the payment plan is based on a sculpted annuity. Net interest expense is here defined as interest income less interest expenses, excluding shareholder loan interest expenses, non-recurring fees, and accretion expenses on asset retirement obligations. Normalised income tax payment is calculated as operating profit (EBIT) less normalised net interest expense multiplied with the nominal tax rate of the jurisdiction where the profit is taxed.
EBITDA: is defined as operating profit adjusted for depreciation, amortisation and impairments.
EBITDA margin: is defined as EBITDA divided by total revenues and other income.
EBITDA and EBITDA margin are used for providing consistent information of operating performance which is comparable to other companies and frequently used by other stakeholders.
Gross profit: is defined as total revenues and other income minus the cost of goods sold (COGS). Gross profit is used to measure project profitability in the D&C segment.
Gross margin: Is defined as gross profit divided by total revenues and other income in the D&C segment.
Gross interest-bearing debt: is defined as the Group's total interest bearing debt obligations except shareholder loan and consists of non-current and current external non-recourse financing, external corporate financing, and other interest-bearing liabilities, irrespective of its maturity as well as bank overdraft.
Net interest-bearing debt (NIBD): is defined as gross interestbearing debt, less cash and cash equivalents.
Net working capital includes trade- and other receivables, other current assets, trade- and other payables, income tax payable and other current liabilities.
Proportionate project net-interest bearing debt: is defined as net interest bearing debt, including non-recourse financing and Equity bridge facilities, less proportionate cash and cash equivalents in renewable energy companies including joint ventures and associated companies, based on Scatec's economic interest in the subsidiaries holding the net-interest bearing debt.
Corporate net interest-bearing debt is defined as corporate financing, less proportionate cash and cash equivalent in nonrenewable energy companies including joint ventures and associated companies.
The Group's segment financials are reported on a proportionate basis. The consolidated revenues and profits are mainly generated in the Power Production segment. Activities in Development & Construction segments mainly reflect deliveries to other companies controlled by Scatec, for which revenues and profits are eliminated in the Consolidated Financial Statements. With proportionate financials Scatec reports its share of revenues, expenses, profits and cash flows from all its subsidiaries without eliminations based on Scatec's economic interest in the subsidiaries. The Group introduced Proportionate Financials as the Group is of the opinion that this method improves earnings visibility. The key
differences between the proportionate and the consolidated IFRS financials are that;
See Note 2 for further information on the reporting of proportionate financial figures, including reconciliation of the proportionate financials against the consolidated financials.
A bridge from proportionate to consolidated key figures including APMs like gross interest-bearing debt, net interest-bearing debt and net-working capital is included in Scatec's Q2 historical financial information 2025 published on Scatec's web page.
| NOK million | Q2 2025 | Q2 2024 | YTD 2025 | YTD 2024 | FY 2024 |
|---|---|---|---|---|---|
| EBITDA | |||||
| Operating profit (EBIT) | 732 | 633 | 1,956 | 1,276 | 4,127 |
| Depreciation, amortisation and impairment | 295 | 297 | 576 | 669 | 1,294 |
| EBITDA | 1,027 | 930 | 2,532 | 1,946 | 5,421 |
| Total revenues and other income | 1,316 | 1,172 | 3,130 | 2,454 | 6,574 |
| EBITDA margin | 78% | 79% | 81% | 79% | 82% |
| Gross interest-bearing debt | |||||
| Non-recourse project financing | 16,382 | 14,351 | 16,382 | 14,351 | 16,929 |
| Corporate financing | 7,398 | 7,924 | 7,398 | 7,924 | 6,729 |
| Non-recourse project financing - current |
1,827 | 1,749 | 1,827 | 1,749 | 1,900 |
| Corporate financing - current |
330 | 1,616 | 330 | 1,616 | 2,150 |
| Other non-current interest-bearing liabilities | 1,263 | 257 | 1,263 | 257 | - |
| Other current interest-bearing liabilities | 210 | - | 210 | - | 500 |
| Gross interest-bearing debt associated with disposal group held for sale | - | 1,845 | - | 1,845 | 355 |
| Gross interest-bearing debt | 27,409 | 27,743 | 27,409 | 27,743 | 28,563 |
| Net interest-bearing debt | |||||
| Gross interest-bearing debt | 27,409 | 27,743 | 27,409 | 27,743 | 28,563 |
| Cash and cash equivalents | 4,564 | 2,713 | 4,564 | 2,713 | 3,890 |
| Cash and cash equivalents associated with disposal group held for sale | - | 78 | - | 78 | 33 |
| Net interest-bearing debt | 22,845 | 24,953 | 22,845 | 24,953 | 24,639 |
| Net working capital | |||||
| Trade and other account receivables | 585 | 671 | 585 | 671 | 487 |
| Other current assets 1) | 1,077 | 601 | 1,077 | 601 | 907 |
| Trade payables and supplier finance | -486 | -260 | -486 | -260 | -481 |
| Income taxes payable | -136 | -51 | -136 | -51 | -57 |
| Other current liabilities | -1,394 | -1,107 | -1,394 | -1,107 | -1,281 |
| Non-recourse project financing - current |
-1,827 | -1,749 | -1,827 | -1,749 | -1,900 |
| Corporate financing - current |
-330 | -1,616 | -330 | -1,616 | -2,150 |
| Other current interest-bearing liabilities | -210 | -257 | -210 | -257 | -500 |
| Net working capital associated with disposal group held for sale | - | -31 | - | -31 | 30 |
| Net working capital | -2,722 | -3,798 | -2,722 | -3,798 | -4,944 |
1) Excluding current portion of derivatives of NOK 26 million in Q2 2025
| NOK million | Power Production |
Development & Construction |
Corporate | Total |
|---|---|---|---|---|
| EBITDA | 1,110 | 49 | -29 | 1,130 |
| Net interest expenses | -231 | - | -159 | -389 |
| Normalised loan repayments | -236 | - | -142 | -378 |
| Normalised income tax payment | -72 | -6 | 43 | -34 |
| Cash flow to equity | 571 | 44 | -286 | 328 |
| NOK million | Power Production |
Development & Construction |
Corporate | Total |
|---|---|---|---|---|
| EBITDA | 873 | 112 | -34 | 951 |
| Net interest expenses | -277 | 1 | -197 | -473 |
| Normalised loan repayments | -293 | - | -65 | -358 |
| Proceeds from refinancing and sale of project assets | 170 | - | - | 170 |
| Normalised income tax payment | -30 | -25 | 53 | -2 |
| Cash flow to equity | 442 | 88 | -243 | 287 |
| NOK million | Power Production |
Development & Construction |
Corporate | Total |
|---|---|---|---|---|
| EBITDA | 1,390 | 26 | -38 | 1,379 |
| Net interest expenses | -253 | 0 | -165 | -418 |
| Normalised loan repayments | -224 | - | -156 | -380 |
| Proceeds from refinancing and sale of project assets | 2,110 | - | - | 2,110 |
| Less proportionate gain on sale of project assets | -426 | - | - | -426 |
| Normalised income tax payment | -35 | -5 | 47 | 6 |
| Cash flow to equity | 2,561 | 21 | -312 | 2,270 |
| NOK million | Power Production |
Development & Construction |
Corporate | Total |
|---|---|---|---|---|
| EBITDA | 2,500 | 75 | -67 | 2,509 |
| Net interest expenses | -483 | - | -324 | -806 |
| Normalised loan repayments | -461 | - | -298 | -759 |
| Proceeds from refinancing and sale of project assets | 2,110 | - | - | 2,110 |
| Less proportionate gain on sale of project assets | -426 | - | - | -426 |
| Normalised income tax payment | -107 | -11 | 90 | -28 |
| Cash flow to equity | 3,133 | 65 | -598 | 2,599 |
| NOK million | Power Production |
Development & Construction |
Corporate | Total |
|---|---|---|---|---|
| EBITDA | 1,743 | 119 | -63 | 1,799 |
| Net interest expenses | -549 | 1 | -376 | -924 |
| Normalised loan repayments | -559 | - | -130 | -689 |
| Proceeds from refinancing and sale of project assets | 253 | - | - | 253 |
| Less proportionate gain on sale of project assets | -33 | - | - | -33 |
| Normalised income tax payment | -48 | -27 | 101 | 25 |
| Cash flow to equity | 805 | 93 | -468 | 431 |
| NOK million | Power Production |
Development & Construction |
Corporate | Total |
|---|---|---|---|---|
| EBITDA | 4,636 | 184 | -125 | 4,694 |
| Net interest expenses | -1,111 | 1 | -743 | -1,852 |
| Normalised loan repayments | -1,061 | - | -260 | -1,321 |
| Proceeds from refinancing and sale of project assets | 944 | - | - | 944 |
| Less proportionate gain on sale of project assets | -796 | - | - | -796 |
| Normalised income tax payment | -159 | -28 | 200 | 13 |
| Cash flow to equity | 2,452 | 157 | -928 | 1,680 |
Scatec ASA Second quarter 2025
Backlog: Project backlog is defined as projects with a secure offtake agreement assessed to have more than 90% probability of reaching financial close and subsequent realisation.
Pipeline: The pipeline projects are in different stages of development and maturity, but they are all typically in markets with an established government framework for renewables and for which project finance is available (from commercial banks or multilateral development banks). The project sites and concessions have been secured and negotiations related to power sales and other project implementation agreements are in various stages of completion.
Project equity: Project equity comprises of equity and shareholder loans in power plant companies.
Include dividend on equity injected power plant companies, repayment of shareholder loan and proceeds from refinancing received by recourse group entities.
Recourse Group: Means all entities in the Group, excluding renewable energy companies (each a recourse group company).
Free cash at Group level Include cash in all entities in the Group, excluding cash held in renewable energy companies.
Financial close (FC): The date on which all conditions precedent for drawdown of debt funding has been achieved and equity funding has been subscribed for, including execution of all project agreements. Notice to proceed for commencement of construction of the power plant will normally be given directly thereafter. Projects in Scatec defined as "backlog" are classified as "under construction" upon achievement of financial close.
Commercial Operation Date (COD): A scheduled date when certain formal key milestones have been reached, typically including grid compliance, approval of metering systems and technical approval of a plant by independent engineers. Production volumes have reached normalised levels sold at the agreed off-taker agreement price. This milestone is regulated by the off-taker agreement with the power offtaker. In the quarterly report grid connection is used as a synonym to COD.
Environmental and social assessments (% completed in new projects): Environmental and Social Impact Assessments (ESIAs), due diligence or baseline studies to identify potential environmental and social risks and impacts of our activities (in accordance with the IFC Performance Standards and Equator Principles).
GHG emissions avoided (in mill tonnes of CO2): Actual annual production from renewable power projects where Scatec has an ownership stake multiplied by the country and region-specific emissions factor (source IEA).
Lost Time Incident Frequency (per mill hours): The number of lost time incidents per million hours worked for all renewable power projects where Scatec has operational control.
Hours worked (mill hours – 12 months rolling): The total number of hours worked by employees and contractors for all renewable power projects where Scatec has operational control for the last 12 months.
Female leaders (% of female in management positions): The total number of female managers as a percentage of all managers.
Corruption incidents: The number of confirmed incidents of corruption from reports received through internal channels and via Scatec's publicly available whistleblower function (on the Company's corporate website) managed by an independent third party.
Supplier ESG workshops (% of strategic suppliers): The number of ESG workshops with strategic suppliers defined as potential and contracted suppliers of key component categories, including solar modules, batteries, wind turbines, inverters and substructures.

Other information 33
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.