EXMAR report 2025

1.1 Financial overview 11 1.1.2 Key ratios (applying the proportionate method, in millions of USD unless otherwise specified) (1) Following elements were excluded from EBITDA to arrive at Adjusted EBITDA 2025: no adjustments 2024: gain on sale of shares of Export LNG, owner of Tango FLNG (USD 78 million), gain on sale of shares of Bexco NV (USD 20.6 million) 2025 2024 2025 2024 2025 2024 2025 2024 2025 2024 2025 2024 343 434,9 178,2 148,3 138,7 67,7 -7,9 90,2 2,2 212,2 142,8 175,2 115,5 206,4 1,15 3,15 105,2 80,9 65,6 107,4 REVENUE REVENUE PER SEGEMENT ADJUSTED EBITDA (1) EBIT BASIC EARNINGS PER SHARE (in USD/share) SHIPPING INFRASTRUCTURE SUPPORTING SERVICES ADJUSTED EBITDA (1) PER SEGEMENT SHIPPING INFRASTRUCTURE SUPPORTING SERVICES