A N N U A L
R E P O R T 2024
Observe
Medical ASA
A N N UA L
R E P O RT
2025
Observe Medical ASA
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
2
2025 HIGHLIGHTS ................................................................. 4
KEY FIGURES ......................................................................... 5
LETTER FROM THE CEO ....................................................... 6
BOARD OF DIRECTOR’S REPORT ........................................ 7
CONSOLIDATED FINANCIAL STATEMENTS ...................... 28
EXPLANATORY NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS .................................................. 33
PARENT COMPANY ............................................................. 61
AUDITOR’S REPORT ............................................................ 74
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
3
O B S E R V E M E D I C A L
I N B R I E F
Observe Medical is a Nordic medtech company focused on developing, commercialising and scaling
innovative medical technologies for the global healthcare market. The Company’s solutions aim to
improve patient outcomes, enhance clinical decision-making through more accurate data, and
contribute to cost-efficient healthcare delivery.
The Group’s core focus is within urine output measurement, where it leverages its expertise in
product development, regulatory execution and international commercialisation. Through its
integrated portfolio, Observe Medical addresses both traditional and digital clinical workflows
The Company’s strategic vision is a scalable Nordic medtech platform – with global reach, combining
product innovation with efficient market access, regulatory capabilities and a flexible manufacturing
setup to enable profitable growth.
Observe Medical is headquartered in Oslo, Norway, with key functions including R&D, regulatory and
commercial operations based in Gothenburg, Sweden. The Group operates through a global network
of distributors and partners.
The current portfolio of proprietary products consists of;
• The UnoMeter™ portfolio provides manual urine output measurement solutions designed for
reliable and accurate monitoring of hourly diuresis, supporting clinical decision-making and
patient management. Building on the success of UnoMeter™ Safeti™ Plus, the Company
has internally developed UnoMeter™ Safeti™ Max. This successor introduces enhanced
functionality and innovation, specifically designed to further improve patient safety, clinical
outcomes, and health economics.
• Sippi®, a CE-marked digital urine output monitoring system featuring automated
measurement, biofilm control and wireless connectivity, designed to improve accuracy,
reduce manual workload and enhance patient safety
Proprietary
products
Platform for
innovative
Nordic
ecosystem
Patient welfare
Data accuracy
Health economics
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
4
2025
H I G H L I G H T S
• Revenue growth: The Company recorded total operating revenues of NOK 18.8 million. Underlying
revenues from proprietary products increased by approximately NOK 7.3 million (+64%), reflecting
continued scale-up of the UnoMeter™ portfolio.
• Successful recapitalization and balance sheet strengthening: The Group successfully raised
NOK 58.5 million in gross proceeds through equity issuances, of which 50.5 million was settled in
cash through private placements and a fully subscribed subsequent offering.
In parallel, the Group completed a comprehensive debt restructuring, reducing total debt
significantly, while at the same time closing the asset transfer agreement transferring all
UnoMeter™ associated assets to the Group.
• Product innovation: Development of the enhanced version of UnoMeter™ Safeti™ Plus, the new
UnoMeter™ Safeti™ Max, with a scheduled commercial launch in March/April 2026. The product
integrates patented technology developed for Sippi®, strengthening the technological platform
across the portfolio.
• Portfolio expansion: Further expanding the product portfolio within the Urological drainage
segment with 3 new products. Combined, these products target an estimated global market value
of NOK 1.6-1.8 billion.
• Impairment: The Group recognised an impairment of intangible assets related to Biim Ultrasound
of NOK 41.7 million for the full year (including NOK 37.7 million in H2). The impairment has no cash
impact and reflects updated commercial expectations.
E V E N T S A F T E R T H E B A L A N C E S H E E T D A T E
• Strengthened liquidity position: The Group has successfully signed and received a loan from
Innovation Norway of NOK 15 million
• Dismantling complexity: On March 4
th
the Company announced that as a consequence of the lack
of progress with the key customer of Biim, the final steps to close down all Biim related activities
has been resolved by the board including to wind up Biim Ultrasound AS and its subsidiaries.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
5
KEY F I G U R E S
(Amounts in NOK thousand, except EPS,
equity ratio and number of FTE)
FY 2025
FY 2024
Operating revenue
18 811
17 229
Gross result adjusted*
5 338
4 905
Other income
2 253
1 255
Operating expenses
30 973
33 093
EBITDA adjusted*
-25 635
-28 189
Depreciation and amortization
13 320
14 380
Impairment
41 725
2 675
EBIT
-79 065
-47 074
Net finance
30 427
-11 652
Result
-48 639
-58 727
EPS
-0.73
-3.95
Equity
29 959
21 136
Total balance
101 169
142 647
Equity ratio
29.6%
14.8%
Number of FTE’s at end of period
5
5
OPERATING REVENUES**
OPERATING REVENUES
URINE MEASUREMENT
GROSS MARGIN*
EBITDA*
18.8 MNOK
+1.6 MNOK
+9%
18.8 MNOK
+7.4 MNOK
+64%
28.4%
-0.1 p.p. YoY
-25.6 MNOK
+2.6 MNOK
+9%
* Alternative performance measures (APMs), adjusted for Inventory write-down and other income
** 2024 include revenues from Observe Medical Nordic AB’ distribution portfolio of 5.7 MNOK
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
6
L E T T E R F R O M T H E C E O
Dear shareholders,
2025 has been a defining year for Observe Medical.
We have taken important steps to transform the
Company from a development-focused organisation
into a commercially driven medtech platform with
global reach. We have executed well in the
establishment of a platform that can drive our
commercial growth, we have seen acceptable
financial traction and the strategic direction remains
clear.
Distribution platform
A key priority throughout 2025 has been to scale our
distribution platform. During the year, we
strengthened our third-party network, now covering
46 countries across Europe, Asia and South America.
This footprint represents the vast majority of the
historic UnoMeter™ sales base and continues to
expand.
Executing our portfolio strategy
Late 2024 we launched UnoMeter™ Safeti™ Plus, the
strongest product in the historic performance of the
UnoMeter family. During 2025 we have seen very
good market feedback and commercial traction, and
this product now accounts for 60% of our revenue.
In 2025, another significant port of our portfolio
strategy has been the development of UnoMeter™
Safeti™ Max - a product that directly addresses key
challenges in healthcare related to infection control,
health economics and sustainability and which will be
first innovative product in this segment since
UnoMeter™ Safeti™ Plus was launched more than 20
years ago.
We have also expanded our urological drainage
portfolio with new products within the urological
drainage category with the A4, A6 and UnoMeter™
400 products, increasing our addressable market by
NOK 1.6–1.8 billion. This marks our transition from a
single-product company to a provider of a complete
drainage portfolio, strengthening our position with
distributors and increasing our commercial potential.
Commercial Momentum
We achieved 64% year-on-year growth for our
UnoMeter™ products in 2025, although revenue was
impacted by the timing of market re-entry. The
momentum into 2026 is strong, supported by a
broader product offering and increased commercial
focus.
We continue to align investments with liquidity,
ensuring disciplined execution while accelerating
sales efforts.
Strengthening the operational platform
During the year, we simplified and strengthened the
organisation to align with our strategic ambitions and
to make sure we have a proactive approach to
managing our financial capacity. Focus going into
2026 is building operational capacity to support our
commercial strategy, particularly within sales and
product management.
Securing the Future
In 2025, Observe Medical secured NOK 58.5 million
in new equity and in 2026 we received a NOK 15
million loan from Innovation Norway. Combined with
ongoing efforts to reduce complexity, this positions us
well for the next phase.
Looking Ahead
As we move further into 2026, our priorities remain
clear:
• Accelerate revenue growth through increased
market penetration
• Leverage our expanded product portfolio
• Continue scaling our commercial and operational
capabilities
• Maintain financial discipline on the path to
profitability
The actions taken in 2025 have positioned Observe
Medical for its next phase of growth. With a stronger
platform, an expanded portfolio and improving
commercial momentum, I am confident that we are
moving towards positive operational cash flow and
building a sustainable, profitable medtech company.
Thank you for your continued support.
Jørgen Mann
CEO
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
7
BOARD OF
DIRECTOR’S
REPORT
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
8
I N T R O D U C T I O N
Observe Medical ASA is a Norwegian listed medtech
company focused on urine measurement and related
urological drainage solutions. The Group’s core
strategic platform comprises the UnoMeter™
portfolio and the Sippi® digital urine measurement
system.
During 2025, the Group completed a comprehensive
financial structuring and further expanded its
commercial distribution footprint. The Board
considers 2025 a successful transitional year to
commercial scaling.
The Group operates internationally through
subsidiaries in Norway, Sweden and Denmark
Subsequent to the reporting period, the Board of
directors announced 4
th
of March 2026 that as a
consequence of the lack of commercial progress
with the key customer for Biim Ultrasound, the final
steps to close down all Biim related activities was
resolved by the board, including to wind up Biim
Ultrasound AS and its subsidiaries.
The decision forms part of the Company's ongoing
efforts to streamline its corporate structure and
reduce administrative complexity and costs.
Following completion of this process the Group
structure will be simplified, and our cost base will be
reduced accordingly.
F I N A N C I A L
R E V I E W
C O M M E N T S O N T H E G R O U P ’ S
R E S U L T S
Operating revenues for the year 2025 amounted to
NOK 18.8 million, reflecting a year-over-year
increase of 1.6 million, driven by growth in the
UnoMeter™ portfolio of 7.3 million / +64%, partly
offset by the phased-out Nordic distribution business
in 2024 (NOK -5.7 million).
The increase is mainly driven by the introduction of
UnoMeter™ Safeti Plus in 2025.
Gross result adjusted for inventory write downs was
NOK 5.3 million compared to NOK 4.9 million last
year, corresponding to an adjusted gross margin of
28.4%. Margin development reflects improved
product mix and scaling effects, partly offset by
freight and supply chain costs.
Other income in 2025 represents Gain on
derecognition of trade payables, related to
negotiated debt reductions. This amounts to NOK 2.3
million.
The Group had operational expenses of NOK 31.0
million, compared to NOK 33.1 million last year. The
reduction of NOK -3.1 million / 10% is driven by lower
employee benefit expenses from redundancies in the
first half of 2024, lower consultancy expenses and
other operating expenses, partly offset by higher
legal and audit costs.
The average number of FTE’s in 2025 was 4.9
compared to 6.2 last year.
Adjusted EBITDA for 2025 was negative NOK 25.6
million (2024: negative NOK 28.2 million), adjusted
for inventory write-downs and other income.
Depreciation and amortization were NOK 13.3
million, compared to NOK 14.4 million in 2024.
The Group recorded an impairment loss of
intangible assets related to the CGU Ultrasound
totaling NOK 41.7 million for the year. Following
updated commercial assumptions, the carrying
amount of the Ultrasound CGU was reduced to zero.
No impairment was recognized for the CGU Urine
Measurement. Please refer to note 17 in the
explanatory notes to the consolidated financial
statements for details.
Net financial income for 2025 amounted to NOK
30.4 million (2024: net financial expense NOK 11.7
million). The positive development reflects gain on
derecognition of financial liabilities in connection with
the debt restructuring completed during the year.
The result for the year was negative NOK 48.6
million compared to negative NOK 58.7 million in
2024.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
9
Earnings per share was negative NOK 0.73
compared to negative NOK 3.95 in 2024.
C A S H F L O W
Net cash flow from operating activities in 2025 was
negative NOK 24.8 million, compared to negative
NOK 27.4 million in 2024. While 2024 was
characterized by a substantial positive contribution
from working capital, the 2025 figures were
dominated by large, offsetting non-cash items. These
included a NOK 41.7 million impairment and a NOK
42.8 million accounting gain from debt restructuring,
neither of which impacted the Group's liquidity.
Furthermore, the positive cash effect from working
capital movements decreased from the previous
year, primarily due to a NOK 2.2 million increase in
inventory levels in 2025, contrasted with a reduction
in 2024.
Net cash flow from investing activities was negative
1.1 million, related to the Group’s product
development, compared to net investment cash
outflows of NOK 1.1 million in 2024.
Net cash flow from financing activities was positive at
NOK 35.4 million, compared to NOK 16.8 million in
2024. This primarily reflects equity raises of NOK
50.4 million, which were partly offset by a payment of
NOK 10.1 million related to the asset transfer
agreement with Convatec and transaction costs
associated with the capital increases.
Cash and cash equivalents at 31 December 2025
amounted to NOK 11.5 million (2024: NOK 2.0
million)
F I N A N C I A L P O S I T I O N
Total assets at 31 December 2025 amounted to NOK
101.2 million, compared to NOK 142.6 million at the
end of 2024.
Non-current assets of NOK 79.8 million mainly
consisting of goodwill NOK 35.2 million (NOK 33.1
million LY - change due to currency) and intangible
assets associated with the technologies and patents
for the Sippi® system and the trademark of and
assets related to UnoMeter™ of NOK 44.6 million,
compared to NOK 97.7 million at 31 December 2024.
The change includes impairment of assets related to
Biim Ultrasound of NOK 41.7 million.
Current assets, including inventory and other
prepaid expenses amounted to NOK 9.9 million as of
31 December 2025, compared to NOK 7.0 million at
year-end 2024. The liquidity position was significantly
strengthened during the period, with bank deposits
increasing to NOK 11.5 million at 31 December 2025,
up from NOK 2.0 million at the end of 2024.
As of 31 December 2025, the Group had equity of
NOK 30.0 million compared to NOK 21.1 million at 31
December 2024. The equity ratio was 29.6% at 31
December 2025 compared to 14.8% at 31 December
2024.
As at 31 December 2025, the Groups total liabilities
amounted to NOK 71.2 million, a reduction from NOK
121.5 million at 31 December 2024.
During 2025, the Group achieved a substantial
reduction in total debt as a result of a restructuring
process. The Group completed private placements
and a subsequent offering totaling gross proceeds of
NOK 58.5 million, where NOK 50.5 million were cash
and NOK 8.0 million were conversion of debt.
116,890,000 shares were allocated in total.
R I S K
F A C T O R S
Effective risk management remains a priority for the
Board of Directors in supporting long-term value
creation. The Group faces risks both of operational
and financial nature. A summary of the main risks
follows below and is further described in Note 4 in
the consolidated financial statements 2025.
F I N A N C I A L R I S K
The Group is exposed to various financial risks
inherent in its current development and scale-up
phase.
Liquidity remains a key financial risk; however, this
risk has been mitigated through a substantial
reduction in liabilities and new financing. The Group
actively manages its liquidity through rolling
forecasts and rigorous monitoring of both cost
development and available funding sources.
Achieving projected sales growth remains a key
factor for the Group’s long-term liquidity.
The Group’s balance sheet has been significantly
strengthened over the past twelve months, driven by
debt restructuring agreements with major creditors
and suppliers, alongside successful equity raises.
Subsequent to the reporting date, the Group secured
a loan of NOK 15 million from Innovation Norway,
further enhancing its financial position.
Consequently, the overall financial risk is considered
to be significantly reduced compared with previous
years.
The Group’s functional currency is NOK. However,
through its international operations, the Group is
exposed to fluctuations in foreign exchange rates,
primarily EUR, USD, SEK, and DKK. For the
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
10
UnoMeter™ portfolio and other products, the cost of
goods sold is mainly denominated in USD and EUR,
while the majority of sales revenues are currently
generated in the same currencies. This provides a
natural hedge that mitigates the net impact of
currency fluctuations on operating margins.
Expected sales growth in the coming periods will
increase the absolute exposure to foreign currencies.
The Group currently does not use derivative financial
instruments to hedge this risk but monitors its
exposure closely. As the Group transitions towards
becoming self-financing through its operations, the
strengthened cash flow and reduced reliance on
external financing are expected to further improve its
capacity to manage currency volatility.
Regarding credit risk, the Group’s exposure has
historically been low, as the customer base primarily
consists of large public enterprises and established
distributors. While global expansion may lead to a
moderate increase in credit exposure, the Group has
implemented several measures to mitigate this risk.
The Group maintains a factoring agreement with
Avida for the purchase of receivables. This
agreement is without recourse, effectively
transferring the credit risk to the factor while
simultaneously improving the Group's working
capital position. For customers or transactions not
covered by the factoring agreement, prepayment is
maintained as the standard commercial term.
Consequently, the Group considers its net credit risk
to be well-managed.
O P E R A T I O N A L A N D M A R K E T
R I S K
Observe Medical operates in the medical technology
market and faces common industry risks, including
competition from new products with better features
or stronger market penetration. Increased
competition may also impact pricing potential.
The Group’s operations are characterized by third-
party dependencies across two key areas: the
commercial effectiveness of international distributors
and the production integrity of our manufacturing
partners. Commercially, growth is contingent upon
the capacity of the distribution network to penetrate
local markets and successfully secure competitive
tenders. Operationally, the Group maintains a high
degree of reliance on its manufacturers to uphold
stringent quality standards and meet delivery
timelines, as any disruption could delay
commercialization and impact market position.
The Group is further subject to risks stemming from
geopolitical volatility, as ongoing global conflicts
continue to disrupt raw material supplies, financial
markets, and international logistics. These
instabilities directly affect access to critical
components and lead to fluctuating freight costs, to
which the Group is particularly exposed regarding
shipments from China. Such fluctuations and
logistical disruptions may lead to increased
transportation costs and delayed deliveries, which
could in turn negatively affect the Group's margins
and market position. To mitigate these risks, the
Group focuses on supply chain resilience and cost-
management routines. Furthermore, the Group
recognizes that climate-related factors and extreme
weather events can disrupt international logistics and
manufacturing, while evolving environmental
regulations may impact product requirements.
Regulatory Environment and the International
Procurement Instrument (IPI): The Group
manufactures a significant portion of its medical
device portfolio in China and serves the European
market primarily through independent distributors
participating in public procurement processes. On
June 30th the EU adopted new rules related to the
EU procurement directives (Directive 2014/23/EU,
Directive 2014/24/EU and Directive 2014/25/EU).
The rules apply to the procurement of medical
devices through tender procedures in the EU, where
the estimated value of the tender is EUR 5 million
exclusive of VAT or more. The rules aim at regulating
the access of economic operators and the use of
medical devices originating in the People’s Republic
of China to the EU public procurement market.
As the rules are still new and legally untested and the
reaction from the tenderers remains to be seen, the
actual effect on Observe Medical remains uncertain
but the effect of the rules will be monitored closely in
cooperation with its distributors across the EU.
Protecting intellectual property is crucial to the
Group’s long-term success. Failure to do so, or
infringement by third parties, could harm brand value
and business operations.
Ensuring compliance with applicable laws and
regulations is a key priority for Observe Medical. This
includes adherence to data protection standards
(GDPR) and maintaining robust IT security to protect
against potential cyber threats. Non-compliance or
security breaches can result in financial penalties,
operational disruptions, and reputational damage.
Observe Medical is mindful of the risk profile
associated with limited internal resources and “key
person” dependency. Such conditions may impact
operational flexibility and the capacity to navigate
unforeseen challenges. Consequently, risk
management remains a top priority for both
Management and the Board. To strengthen the
organization and enhance operational capacity,
recruitment of new resources has been initiated
Research and development expenditures are
managed across the product portfolio in accordance
with our strategic priorities. Investment decisions
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
11
about whether to proceed with development projects
are made on a project-by-project basis. Limited
financial resources may delay planned
developments, hence there is risk of delayed launch
of Sippi®.
C O R P O R A T E
S O C I A L
R E S P O N -
S I B I L I T Y
Corporate social responsibility (CSR) means to run
the business in a responsible and sustainable
manner over time and in a way that contributes to a
positive, trust-based relationship between the Group,
the Group’s stakeholders, and society as a whole.
The Transparency Act shall promote companies'
respect for basic human rights and decent working
conditions and ensure the public's access to
information. The Act imposes, among other things, a
duty for Observe Medical to inform and carry out due
diligence assessments which must be explained and
made public. Observe Medical has established
routines and Code of Conduct that covers such due
diligence assessments on suppliers and business
relationships as part of our Quality Management
System. This work is led by the QA/RA department
and is based on a risk based approach. The
obligation to provide information came into effect
from 1 July 2022.
The Company is small and operates with limited
resources, but our commitment to the values of
transparency, responsibility, and respect for human
rights makes the Norwegian Transparency Act a
natural focus area for us. This legislation supports
our ambition to operate ethically by helping us
identify and reduce risks related to labor conditions
and human rights across our supply chain.
By embedding these principles into our business
practices, we aim to build trust with customers,
investors, and partners — not just as a matter of
compliance, but because it reflects who we are and
how we want to grow. This approach also supports
our long-term goal of contributing to a more
sustainable and responsible business environment.
In line with this commitment, the Company will
publish its due diligence report by June 30, 2026.
For further information about corporate social
responsibility, see the Sustainability report as part of
this Annual Report.
O R G A N I S A T I O N
The Group had 5 employees at year-end 2025: 2 in
Norway, 2 in Sweden and 1 in Denmark.
Due to the Group’s financial situation, the Group has
taken necessary steps to reduce costs.
In accordance with the Public Limited Companies
Act, the board has prepared a statement of salary
and other remuneration to senior executive
employees, which is included in Note 8.
W O R K E N V I R O N M E N T , G E N D E R
E Q U A L I T Y A N D
D I S C R I M I N A T I O N
The working environment is generally satisfactory.
While the organization has been impacted by
previous downsizing and the prevalence of remote
work, the Group works continuously to maintain a
strong team culture and protect health and safety.
Observe Medical is committed to being a responsible
employer offering equal career opportunities
regardless of gender, ethnicity, functional ability,
religion, or sexual orientation. The Group follows the
Norwegian Equality and Anti-discrimination Act to
promote equality and prevent discrimination.
The Group has a zero-tolerance policy for
discrimination and employees are encouraged to
report discriminating practices or other concerns
regarding the working environment to their nearest
line manager or to the CEO.
The Group's leadership consisted of two members at
the end of 2025, both men. The Company focuses on
gender equality and diversity in the organization and
will work to ensure that this is also reflected in the
management team in the future. In total, there were
five employees in the Group at December 31, 2025,
one woman and four men (unchanged from 2024).
The Group aims to strengthen the competence of its
employees to maintain a position as an attractive
employer and an innovative and trusted supplier of
medical technology products to the benefit of
patients, healthcare professionals and hospitals.
Through recruitment, the company seeks to employ
people with high competence within all areas of its
business.
The Board of Directors consists of three members,
with a gender distribution of one woman and two
men. No serious incidents involving personal injury,
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
12
absence, or damage to property were reported in
2025.
T H E D I R E C T O R S ’ A N D
M A N A G E M E N T L I A B I L I T Y
I N S U R A N C E
The Company has established a Board of Directors
and management insurance that covers members of
the board, committees and the Company’s
management. The insurance applies worldwide. The
insurance covers the Insured's financial liability for
damage due to claims made against the insured
during the insurance period as a result of an alleged
liability-related act or omission in their capacity as
directors or officers. The insurance policy is with a
reputable firm, and it applies to Observe Medical
ASA as well as all of its subsidiaries.
C O R P O R A T E
G O V E R N A N C E
Observe Medical ASA considers good corporate
governance to be a prerequisite for value creation
and trustworthiness, and for access to capital. In
order to secure strong and sustainable corporate
governance, it is important that Observe Medical
ASA ensures good and healthy business practices,
reliable financial reporting and an environment of
compliance with legislation and regulations across
the Group.
Observe Medical ASA has governance documents
setting out principles for how its business should be
conducted. These apply to all group entities.
References to certain more specific policies are
included in this corporate governance policy.
Observe Medical is subject to annual corporate
governance reporting requirements under section 3-
3b of the Norwegian Accounting Act and the
Norwegian Code of Practice for Corporate
Governance, cf. section 4.4 on the continuing
obligations for issuers of shares pursuant to Oslo
Rule Book II – Issuer Rules. The Accounting Act may
be found (in Norwegian) at www.lovdata.no. The
Norwegian Code of Practice for Corporate
Governance, which was last revised on October 14,
2021, may be found at www.nues.no (the “Corporate
Governance Code”). The annual statement on
corporate governance for 2025 was approved by the
board of directors on April 29, 2026 and follows
below.
I M P L E M E N T A T I O N A N D
R E P O R T I N G O N C O R P O R A T E
G O V E R N A N C E
The board of directors is committed to building a
sound and trust-based relationship between Observe
Medical ASA and the company’s shareholders, the
capital market participants, and other stakeholders.
The Group’s overall principles for corporate
governance are approved by the board of directors
and can be found at
www.observemedical.com/investor-relations/. The
Group complies with the Corporate Governance
Code. The board of directors’ annual statement on
how Observe Medical has implemented the
Corporate Governance Code is set out below. The
presentation covers each section of the Corporate
Governance Code, and deviations from the code, if
any, are specified under the relevant section.
B U S I N E S S
The operations of the company and its subsidiaries
shall be conducted in a sustainable manner and in
compliance with the business objective set forth in
Observe Medical ASA’s articles of association, which
shall be stated in the company’s annual report
together with the Group’s primary objectives and
strategies. The Group’s objectives, strategies and
risk profiles are evaluated annually by the board of
directors. The company’s business objective reads
as follows: “The company’s objective is to develop,
produce, market and sell medical technical
equipment and related products, provide connected
consulting services and invest in related business.”
E Q U I T Y A N D D I V I D E N D S
The board of directors is responsible for ensuring
that the group is adequately capitalized relative to the
risk and scope of operations and that the capital
requirements set forth in laws and regulations are
met.
The company should have equity capital at a level
appropriate to its objectives, strategy and risk profile.
The board of directors shall continuously monitor the
Group’s capital situation and shall immediately take
adequate steps if the company’s equity or liquidity is
less than adequate. As of December 31, 2025, the
Group had a consolidated equity of NOK 30.0 million,
corresponding to an equity ratio of 29.6%.
The Group focuses on the development and
commercialization of medical technology products,
and the company does not anticipate paying any
cash dividend until sustainable profitability is
achieved.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
13
A U T H O R I Z A T I O N S T O T H E
B O A R D O F D I R E C T O R S
Any authorization granted to the board of directors to
increase the company’s share capital or to purchase
treasury shares shall be restricted to defined
purposes. When the general meeting is to pass
resolutions on such authorizations to the board of
directors for different purposes, each authorization
shall be considered and resolved separately by the
general meeting. Authorizations granted to the board
of directors to increase the share capital or purchase
treasury shares shall be limited in time and shall in no
event last longer than two years. However, it is
recommended that an authorization to increase the
share capital or purchase of treasury shares does not
last longer than until the company’s next annual
general meeting.
The Extraordinary General Meeting held on July 3,
2025, granted two new authorizations to the board of
directors, replacing all previous mandates: 1) An
authorization to increase the share capital by up to
NOK 10,080,000 in connection with a subsequent
repair offering at a subscription price of NOK 0.50 per
share. This authorization remained in force until
December 31, 2025. 2) An authorization to increase
the share capital by up to NOK 7,740,465.60 to
finance further growth, acquisitions, or general
corporate purposes. This mandate is valid until the
2026 Annual General Meeting, but no later than June
30, 2026. This authorization includes the right to
increase the share capital against contributions in
kind and in connection with mergers.
As of December 31, 2025, the Company had 2 766
665 options issued and outstanding, which includes
the options granted to the Company’s CEO and CFO
in July 2025.
E Q U A L T R E A T M E N T O F
S H A R E H O L D E R S A N D
T R A N S A C T I O N S W I T H R E L A T E D
P A R T I E S
The company has only one class of shares. Each
share in the company carries one vote, and all shares
carry equal rights, including the right to participate in
general meetings. All shareholders shall be treated
on an equal basis, unless there is just cause for
treating them differently. In the event of an increase
in share capital through the issuance of new shares,
a decision to deviate from existing shareholders’ pre-
emptive rights to subscribe for shares shall be
justified. Where the board of directors resolves to
issue shares and deviate from the pre-emptive rights
of existing shareholders pursuant to an authorization
granted to the board of directors by the general
meeting, the justification will be publicly disclosed in
a stock exchange announcement issued in
connection with the share issuance.
In 2025, the board resolved to deviate from existing
shareholders' pre-emptive rights in connection with
the Private Placement. This was justified by the need
to secure necessary funding efficiently, with lower
transaction risk and at a lower cost than a rights
issue, which was considered to be in the best interest
of the Company in its given financial situation. To
mitigate the dilutive effect and ensure equal
treatment of the shareholders, a Subsequent
Offering (repair offering) was carried out, directed
towards shareholders who were not allocated shares
in the Private Placement. The board considers this
overall approach to be in the best interest of the
Company and its shareholders collectively.
Any transactions in treasury shares carried out by the
company shall be carried out on the exchange where
the company’s shares are listed, and in any case at
the prevailing stock exchange price. In the event that
there is limited liquidity in the company’s shares, the
company will consider other ways to ensure equal
treatment of shareholders. Any transaction in
treasury shares by the company is subject to
applicable reporting requirements.
In the event of transactions that are considered to be
material between the company and its shareholders,
a shareholder’s parent company, members of the
board of directors, executive management or close
associates to any such party, the board of directors
shall arrange for an independent third-party
valuation. This will, however, not apply for
transactions that are subject to the approval of the
general meeting pursuant to the provisions in the
Norwegian Public Limited Liability Companies Act.
Independent valuations shall also be procured for
transactions between companies within the Group if
any of the companies involved have minority
shareholders.
S H A R E S A N D N E G O T I A B I L I T Y
The company’s shares are freely transferrable, and
the articles of association do not impose any
restriction on the transfer of shares. There are no
restrictions on owning, trading or voting for shares in
the Company other than as described in mandatory
law.
G E N E R A L M E E T I N G S
The board ensures that its shareholders can attend
and participate in the general meeting. For
shareholders who are not able to be present at the
general meeting, the company shall facilitate
electronic participation unless the board of directors
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
14
finds that it has reasonable cause to refuse such
electronic participation. The annual general meeting
shall take place prior to 30 June each year.
The Group’s financial calendar is published via Oslo
Børs and in the investor relations section of the
Group’s website. The notice and supporting
information of the general meeting, will be sufficiently
detailed, comprehensive and specific to allow
shareholders to form a view on all matters to be
considered at the meeting. The notice will be
published and sent to the company's shareholders
with a known address no later than 21 days prior to
the meeting to ensure that all shareholders may form
a view on all matters to be considered at the meeting.
The annual general meeting shall consider the
following matters:
1. Approval of the annual accounts and annual
report, including any proposal from the
board regarding dividends or other
distributions.
2. Other matters which are pursuant to law or
the articles of association shall be
considered by the general meeting.
The board of directors may decide that shareholders
who want to participate in the general meeting must
notify the company thereof within a specific deadline
that cannot expire earlier than three days prior to the
general meeting.
The shareholders may cast their votes in writing,
including through electronic communication, in a
period prior to the general meeting. The board of
directors may establish specific guidelines for such
advance voting. It must be stated in the notice of the
general meeting which guidelines have been set.
Documents concerning matters to be considered at
the general meeting may be made available on the
company’s website. This is also applicable for
documents that by law shall be included in or
attached to the notice. In case documents are made
available in such manner, the statutory requirements
for distribution to shareholders shall not be
applicable. A shareholder still has the right to receive
documents concerning matters to be considered at
the general meeting upon request.
General meetings have to date been and are
currently planned to be chaired by the chairperson of
the board. The chairperson of the board and chief
executive officer are required to attend the general
meeting. The chairperson of the nomination
committee is encouraged to attend those general
meetings where the election and remuneration of
directors and members of the nomination committee
are to be considered. The company’s auditor is not
physically present at the Annual General Meeting,
but is available by phone or video conference to
answer questions. Shareholders are able to vote on
each individual matter on the agenda for the general
meeting, including on each individual candidate
nominated for election. Shareholders who cannot
attend the meeting in person are given the
opportunity to vote through advanced electronical
voting and through proxy. The company prepares the
proxy form in such way that it enables shareholders
to vote on each individual matter and nominates the
chairperson of the board of directors to act as a proxy
for the shareholders. Minutes from general meetings
are published as soon as practicable via the stock
exchange’s reporting system (www. newsweb.no,
ticker code: OBSRV) and in the investor relations
section of the Group’s website.
Deviations: The entire board of directors have
normally not participated at the general meetings
because the matters that have been on the agenda
have not previously required this, however the
chairperson of the board is always present at general
meetings to answer questions from the shareholders
on behalf of the board of directors. The board of
directors finds this solution appropriate but will
consider this arrangement if requested by the
shareholders in future general meetings or if deemed
appropriate on a case-by-case basis.
N O M I N A T I O N C O M M I T T E E
The company has a nomination committee, and the
nomination committee is stipulated in the company's
articles of association. The general meeting has
resolved guidelines for the duties of the nomination
committee. The nomination committee currently
comprises two members, as resolved by the general
meeting, and all members of the nomination
committee are independent of the board of directors
and the management. The nomination committee's
duties include nomination of candidates to the board
of directors and the nomination committee, including
the chairpersons. The nomination committee also
submits proposals on board remuneration and
remuneration to the members of the nomination
committee. The term of the members of the
nomination committee shall be two years at a time
unless the general meeting decides otherwise in
connection with the election. The current members
of the nomination committee are Bård Brath Ingerø
(chair) and Kathrine Gamborg Andreassen. No
directors or members of executive management are
represented in the nomination committee.
B O A R D O F D I R E C T O R S -
C O M P O S I T I O N A N D
I N D E P E N D E N C E
Pursuant to the articles of association, the board of
directors may comprise three to seven members.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
15
The board currently has three shareholder-elected
directors. The board members and the chairperson
of the board are currently elected by the general
meeting based on a proposal from the nomination
committee. The composition of the board is intended
to secure the interests of the shareholders in general,
while the directors also collectively possess a broad
business and management background as well as in-
depth sector understanding and expertise in
investment, financing and capital markets.
Consideration is also given to the board’s ability to
make independent judgements of the business in
general and of the individual matters presented by
the executive management.
Consideration has also been given to gender
representation and the independence of directors
from the company and its management. The board of
directors does not include executive personnel. All
shareholder-elected directors are independent of the
Group’s executive management, the majority of the
board members are independent from the
company's significant business relations and at least
two of the members of the board are independent of
the company's main shareholders. Details on
background, experience and independence of the
board members are presented on the Group’s
website. Each board member’s attendance at board
meetings is recorded by the company. The
shareholding of each board member can be found in
Note 24 to the consolidated financial statements.
T H E W O R K O F T H E B O A R D O F
D I R E C T O R S
The board has the ultimate responsibility for the
management of the company and for supervising its
day-to-day management and activities in general.
This includes developing the company’s strategy and
monitoring its implementation. In addition, the board
exercises supervision responsibilities to ensure that
the company manages its business and assets and
carries out risk management in a prudent and
satisfactory manner. The board is responsible for the
appointment of the CEO. The board has an annual
plan for its work.
In accordance with the provisions of Norwegian
company law, the terms of reference for the board
are set out in a formal mandate that includes specific
rules and guidelines on the work of the Board and
decision making, including how the board of
directors and executive management shall handle
agreements with related parties. The chairperson of
the board is responsible for ensuring that the work of
the board is carried out in an effective and proper
manner in accordance with legislation. The board
issues a mandate for the work of the CEO. There is a
clear division of responsibilities between the board
and the CEO. The CEO is responsible for the
operational management of the company.
The board holds regular meetings. Extraordinary
board meetings are held as and when required, to
consider matters that cannot wait until the next
regular meeting. In 2025, eighteen board meetings
were held, and the duties of the Board were also
addressed through updates via phone conferences,
with and without the management team present.
The Company has established Directors’ and
Officers’ (D&O) liability insurance covering the board
and management against financial liability for alleged
liability-related acts or omissions.
The Board has the objective of conducting an annual
evaluation of its work, working methods, and
qualifications. A similar evaluation is also conducted
of the CEO.
Audit Committee
The audit committee is appointed by the board. Its
main responsibilities are to supervise the company’s
systems for internal control, to ensure that the auditor
is independent and that the interim and annual
accounts give a fair and true representation of the
company’s financial results and financial condition in
accordance with generally accepted accounting
principles. The audit committee receives reports on
the work of the external auditor and the results of the
audit. Also, the audit committee meets regularly and
can have meetings with the auditor where no
member of the executive management is present.
The authorities governing the role and
responsibilities of the Audit committee have
increased the tasks and responsibilities over the last
years. The audit committee has taken steps to ensure
it can uphold compliance with its requirements. As of
December 31, 2025, the audit committee consisted
of the following board members:
• Line Tønnessen, Chair
• Eskild Endrerud
Compensation Committee
The compensation committee makes proposals to
the board on the employment terms, as well as
conditions and total remuneration of the CEO and
other executive personnel. As per December 31,
2025, the compensation committee consisted of the
board members.
R I S K M A N A G E M E N T A N D
I N T E R N A L C O N T R O L
The Board’s supervision must ensure that the
company has sound risk management and an
internal control system that is appropriate to its
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
16
activities. The risk management and internal control
systems in Observe Medical are based on its
corporate values and principles for sustainability. The
board reviews the company’s internal control system
and the main areas of risk annually. Observe
Medical’s management conducts the day-to-day
follow-up of financial management and reporting.
Management reports to the audit committee that
conducts a review of the quarterly and annual
presentation and reports before publication. The
audit committee assesses the integrity of Observe
Medical’s accounts. It also inquiries into, on behalf of
the board, and assesses issues related to financial
review and internal control, and the external audit of
Observe Medical’s accounts. The board ensures that
Observe Medical is capable of producing reliable
annual reports and that the external auditors’
recommendations are given thorough consideration.
A description of the company’s financial risk
management objectives and policies are included in
Note 4 to the financial accounts.
Financial Reporting
The Group has processes and routines for internal
control over financial reporting. The main principles
are transparency, segregation of duties, analytical
controls and systematic and thorough management
reviews. Management prepares periodic reports on
business and operational developments to the board,
which are discussed at board meetings. These
reports are based on the results of the review
process and include the status of key performance
indicators, update of market developments,
operational issues, financial results and highlights of
organizational issues. Financial position and results
are followed up in monthly accounting reports,
compared to prior year, budgets and forecasts.
Reporting also includes non-financial key
performance indicators. In addition, management
prepares a forecast of financial trends, showing
profits and cash flow development. The interim
reports and annual financial statements are reviewed
by the audit committee in advance of consideration
and discussion in the board.
Following the review by the Norwegian Financial
Supervisory Authority (NFSA) regarding the 2023
period, the Group has implemented targeted
enhancements to its internal control framework. This
includes more rigorous review procedures and
increased oversight by the audit committee to ensure
reliable financial reporting and mitigate future risks.
Financial risk management and internal control are
also addressed by the board’s audit committee. The
latter reviews the external auditor’s findings and
assessments after the interim and annual financial
audits. Significant issues in the auditor’s report, if any,
are also reviewed by the entire board. The Group is
committed to further improving its internal control
framework by ensuring adequate capacity and
competence, including staff training and recruitment
where necessary, to mitigate future risks.
R E M U N E R A T I O N O F T H E B O A R D
O F D I R E C T O R S
The remuneration to the board of directors are
determined by the general meeting following
proposals from the nomination committee. The
remuneration payable to the board of directors is
meant to reflect the board’s responsibility, expertise,
time commitment and the complexity of the business.
The remuneration to the board of directors is not
linked to the company's performance and no
directors have been awarded share options or any
other form of incentive-based remuneration in their
role as directors. An overview of shares owned by the
directors and their close associates is included in
Note 24 to the consolidated financial statement.
Members of the board of directors and/or companies
which they are associated with should not take on
specific assignments for the company in addition to
their appointment as a member of the board. If they
do nonetheless take on such assignments this must
be disclosed to the board of directors and any
remuneration for such additional duties shall be
approved by the board.
R E M U N E R A T I O N O F E X E C U T I V E
P E R S O N N E L
The board has a remuneration committee. Its main
responsibilities are evaluation and advice to the
board of directors relating to remuneration strategy,
main principles and systems for the total
remuneration (including bonus) to the CEO and other
members of the Group executive management. The
annual general meeting in 2022 approved guidelines
for determination of salary and other remuneration to
the executive personnel of the company in
accordance with the Public Limited Liability Act
section 6-16 a, cf. section 5-6 (3). The guidelines are
available at the company's website. Performance-
related remuneration of the executive personnel in
the form of share options, bonus programs or similar
arrangements are linked to value creation for
shareholders or the Group's earnings performance
over time. Such arrangements, including share
option arrangements, are implemented to incentivise
performance and are based on quantifiable factors
over which the employee in question can have
influence. All performance-based remuneration to
the Group's leading personnel is to be subject to an
absolute limit.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
17
I N F O R M A T I O N A N D
C O M M U N I C A T I O N
The Board of Directors has established guidelines for
investor communication and corporate governance.
These guidelines are based on the principles of
transparency, full disclosure, and equal treatment of
all market participants. Observe Medical is
committed to providing the capital markets with
accurate, consistent, and relevant information to
support informed investment decisions and build
long-term trust.
All information considered significant for the
valuation of the Company’s shares is published in
English via the Oslo Børs disclosure system
(www.newsweb.no) and the Group’s website.
The Board ensures that the Group’s interim and
annual reports provide a true and complete picture
of the financial and business position, including
progress toward operational and strategic goals and
risk factors. Periodic financial reporting is published
in accordance with the guidelines for companies
listed on the Oslo Stock Exchange.
The CEO and CFO are responsible for the main
dialogue with the investor community. To ensure the
equal treatment of all market participants, the Board
of Directors and the Executive Management shall
exclusively communicate information that has been
formally disclosed to the market when engaging with
analysts and investors.
The Group publishes an annual financial calendar
providing an overview of important dates, including
the general meeting and the publication of interim
reports. This calendar is made available as a stock
exchange announcement and on the Group’s
website as soon as it has been approved by the
Board.
T A K E O V E R S
In the event of a takeover bid being made for the
company, the board will follow the overriding
principle of equality treatment of all shareholders and
will seek to ensure that the Group’s business
activities are not disrupted unnecessarily. The board
will strive to ensure that shareholders are given
sufficient information and time to form a view of the
offer. The board will not seek to prevent any takeover
bid unless it believes that the interests of the Group
and the shareholders justify such actions. The board
will not exercise mandates or pass any resolutions
with the intention of obstructing any takeover bid
unless this is approved by the general meeting
following the announcement of the bid. If a takeover
bid is made, the board will issue a statement in
accordance with statutory requirements and the
recommendations in the Corporate Governance
Code. Any transaction that is in effect a significant
disposal of the Group’s activities will be submitted to
the general meeting for its approval.
A U D I T O R
The Company's external auditor, EY, annually
presents its overall plan for the audit of the Group for
the Audit Committee’s consideration. The auditor
attends Board meetings in connection with the
annual financial statements and most Audit
Committee meetings. At least one meeting a year is
held between the auditor and the Board without the
CEO or any other member of the Company’s
executive management present. The Board reports
annually to the Annual General Meeting on the
external auditor’s total fees and provides information
on the split between audit and non-audit services.
The Annual General Meeting approves the auditor’s
fees for the Company.
P A R E N T
C O M P A N Y
Observe Medical ASA is the parent company of the
Group. Beyond its holding functions, the Company
provides strategic management, financial oversight,
and shared services to its subsidiaries. These
services are governed by intercompany agreements
to ensure correct allocation of costs and resources
across the Group.
The Company supports its subsidiaries with
financing, as well as common functions and services.
The assets of the Company are primarily related to
shares in and receivables from its subsidiaries.
In 2025, Observe Medical ASA had revenues of NOK
1.7 million related to invoiced services and expenses
to subsidiaries, and NOK 1.2 million in other income
from gain from derecognition of debt. The Company
had operating expenses of NOK 19.2 million, mainly
consisting of employee benefit expenses (salaries,
Board and Audit Committee fees, and share option
expenses) and other operating expenses.
EBIT for 2025 was negative at NOK 16.3 million,
compared to negative NOK 14.6 million in 2024. Net
financial items were negative NOK 32.9 million,
significantly impacted by the impairment of
receivable from the subsidiary Biim Ultrasound AS,
partly offset by the debt reduction agreements
reached with Navamedic during the year, where the
Company successfully reduced its overall debt.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
18
The result for the year for Observe Medical ASA was
negative NOK 49.1 million, compared to negative
NOK 194.2 million in 2024.
A L L O C A T I O N O F R E S U L T F O R
T H E Y E A R 2 0 2 5
The Board of Directors proposes that the loss for the
year should be covered by a transfer to uncovered
losses.
S U B S E Q U E N T
E V E N T S
After the reporting date, Observe Medical ASA has
received a NOK 15.0 million loan from Innovation
Norway to support the continued commercialisation
of the UnoMeter™ product portfolio, and commercial
preparation for the launch of Sippi.
On 4 March 2026, the Board of Directors announced
the decision to discontinue all operations in Biim
Ultrasound AS and its subsidiaries. The process of
winding up these entities has commenced. This
strategic refocusing is intended to preserve Group
liquidity and concentrate resources on core
activities.
Additionally, the geopolitical escalation in the Middle
East in early 2026 has increased global market
uncertainty. Management continues to monitor
potential indirect effects on energy prices and the
wider economy. These events do not require
adjustments to the financial statements as of 31
December 2025.
G O I N G
C O N C E R N
The consolidated financial statements have been
prepared on a going concern basis. During 2025, the
Group significantly strengthened its financial position
through debt restructuring and equity issues, and this
was further supported in early 2026 by the formal
signing and drawdown of a NOK 15 million loan
facility from Innovation Norway.
Management’s cash flow forecasts cover at least
twelve months from the reporting date. These
forecasts are based on continued revenue growth
and assume that the Group achieves positive cash
flow from operating activities during the fourth
quarter of 2026, which is necessary to support the
Group’s continued liquidity beyond this period. The
ability to achieve this development is dependent on
continued growth in sales and order intake and
prevailing market conditions. While management
considers its assumptions to be reasonable and
notes that the Group has some flexibility to adjust its
cost base, a failure to achieve the forecasted revenue
growth and operating cash flow would require the
Group to obtain additional financing or implement
other measures in order to meet its obligations as
they fall due. There is a risk that the Group's
achievement of positive cash flow from operating
activities will be delayed. Accordingly, there is
material uncertainty with regard to the going concern
assumption, should the Group be unable to reach its
forecasted cash flows and are unable to obtain
financing from other sources.
Having reviewed the forecasts and the available
mitigation strategies, the Board considers the going
concern basis to be appropriate. Reference is made
to note 4 Financial Risk management for further
information on liquidity risk.
O U T L O O K
Observe Medical’s vision is to become a leading
global Medtech company, driven by the
commercialization of proprietary medical solutions
that enhance patient care and support positive health
economics. The Group is building a scalable Nordic
medtech platform, combining a portfolio of
proprietary products and innovation with
partnerships that leverage its manufacturing,
development, regulatory, and commercial
capabilities to bring new technologies to market.
During the last year, Observe Medical has undergone
a strategic refocusing. Following the decision on 4
March 2026 to wind up the operations of Biim
Ultrasound, the Group has concentrated its
resources entirely on its core growth driver: the
UnoMeter™ portfolio. This move reduces operational
complexity and eliminates future funding
requirements for non-core activities, allowing for a
disciplined execution of the Group’s commercial
strategy.
The Group’s strategy is built on reclaiming market
leadership in the urine measurement segment,
where the UnoMeter™ brands historically held a
dominant 50-60% market share in Europe. With the
successful establishment of a proprietary
manufacturing platform and the regulatory approval
of UnoMeter™ Safeti™ Plus, the Group has moved
from a transition phase into a phase of global
commercial scaling. To further drive growth, the
Group has launched an extension of its urological
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
19
drainage portfolio, including a front-mounted
UnoMeter and two Closed System products. These
additions enable the Group to offer a comprehensive
range of sterile solutions, addressing an estimated
global market value of NOK 1.6–1.8 billion, and
become a comprehensive category leader.
Management sees significant scalability potential in
its global distribution network, which already covers
the majority of the historical Convatec geographical
footprint. The priority for 2026 is to convert this
extensive market access into sustained revenue
growth, supported by the upcoming launch of
UnoMeter™ Safeti™ Max. This established network
also serves as the primary commercial vehicle for the
digital expansion of the portfolio.
Despite current global market uncertainties and
geopolitical tensions, the demand for essential
medtech products remains resilient. The Group
enters 2026 with a strengthened financial position,
supported by the 2025 equity issues and the NOK 15
million loan facility from Innovation Norway. This
financial foundation, combined with a leaner cost
base following the Biim restructuring, provides a
robust platform for operational expansion
The Board of Directors expects Observe Medical to
show solid growth in the coming years. By focusing
on high quality, proprietary products and a scalable
distribution model, the Group is well-positioned to
deliver long-term value for its shareholders. The
Group will also continue to explore strategic
opportunities, including partnerships and portfolio
expansions, that align with its core competencies in
manufacturing and global distribution.
Sippi®, the Group's proprietary automated digital
urimeter, remains the most strategically important
product in the portfolio. As the healthcare sector
increasingly moves toward digitalization and
automation to improve patient safety and clinical
efficiency, Sippi® is uniquely positioned to meet
these needs. The strategy is to leverage the global
distribution network being established by the
UnoMeter™ portfolio. By utilizing the same sales
channels and hospital access, the Group aims to
introduce Sippi® as the high-end, digital successor
to traditional manual measurement, providing a clear
path for margin expansion and technological
leadership.
F O R W A R D - L O O K I N G
S T A T E M E N T S
This annual report contains forward-looking
statements regarding Observe Medical’s growth
initiatives, financial performance, and strategic
objectives. These statements reflect the Group’s
expectations as of the date of this report regarding
future results, including the commercialization of the
UnoMeter™ portfolio and the rollout of Sippi®. All
such statements are subject to inherent risks and
uncertainties, and actual outcomes may differ
materially from those expressed or implied due to
various factors. These factors include risks related to
the Group’s activities, as detailed in the Risk
Management section of this report. The Group
undertakes no obligation to publicly update or revise
any forward-looking statements, whether as a result
of new information, future events, or otherwise,
except as required by law.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
20
S H A R E H O L D E R
I N F O R M A T I O N
As of 31 December, 2025, Observe Medical ASA had 2,309 shareholders and a total of 136 148 412 shares with a
par value of 2.90. The 20 largest shareholders control 68.85 percent of total shares outstanding.
Rank
Name
Holding
Stake
1
NAVAMEDIC ASA
12 564 279
9.23 %
2
R INVESTMENT COMPANY AS
10 703 684
7.86 %
3
SONGA CAPITAL AS
10 000 000
7.34 %
4
JPB AS
7 170 996
5.27 %
4
KING KONG INVEST AS
6 333 333
4.65 %
6
JIANGSU HONGXIN MEDICAL TECHNOLOGY
6 000 000
4.41 %
7
SEED CAPITAL AS
5 236 268
3.85 %
8
BJØRNTVEDT, VEGARD
4 493 951
3.30 %
9
RO, LARS
4 004 004
2.94 %
10
EIDCO AS
4 000 000
2.94 %
11
LIVERMORE INVEST AS
3 597 508
2.64 %
12
GLIMT INVEST AS
3 005 113
2.21 %
13
Em Kapital As
3 000 000
2.20 %
14
JJB AS
2 100 000
1.54 %
15
AKB AS
2 100 000
1.54 %
16
SONGA X AS
2 100 000
1.54 %
17
AGMABLY AS
2 100 000
1.54 %
18
ABAGUST AS
2 000 000
1.47 %
19
GINNY INVEST AS
1 616 666
1.19 %
20
NORDNET LIVSFORSIKRING AS
1 612 772
1.18 %
SUM TOP 20 SHAREHOLDERS
93 738 574
68.85 %
OTHER SHAREHOLDERS
42 409 838
31.15 %
Total
136 148 412
100.00 %
G L O B A L
F O O T P R I N T
46
27
Global distribution with
a network of
distributors established
in 46 countries
Highly qualied &
relevant distributors
globally
→7
Strategically expanded
product portfolio from
3 to 7 products
2.6bn
Total addressable
market – from NOK
~670m to ~2.6bn
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
22
B O A R D O F D I R E C T O R S
Terje Bakken | Chair of the Board
Terje Bakken | Chair of the Board Terje Bakken is a partner in Reiten
& Co AS and has been the chairperson of the Board of Directors of
the Company since its incorporation in 2019. Mr. Bakken has an
extensive Private Equity/Active Ownership experience trough leading
and implementing various strategic and operational value-based
processes across different industries, combined with a significant
financial transaction and structured finance experience. Mr. Bakken
holds a Master of Science in Financial Economics degree and
Bachelor of Business and Administration degree from the Norwegian
School of Management. He currently sits on the board of directors of
various companies and has previous board experience from both
public and private companies in different industries. Mr. Bakken is a
Norwegian citizen and resides in Oslo, Norway
Line Tønnessen | Board Member
Line Tønnessen is a partner in Reiten & Co,
bringing a strong analytical and strategic
background to the Board. Ms. Tønnessen has
extensive experience across equity and debt
capital markets, bank financing, mergers and
acquisitions and sustainability initiatives, as well as
brings board-level experience from various other
industries and listed companies. She holds a
Bachelor of Business Administration from BI
Norwegian Business School, an MBA in Finance
from the Norwegian School of Economics (NHH),
and is a Certified European Financial Analyst
(CEFA)
Eskild Endrerud | Board Member
Eskild Endrerud holds the position as Managing Director of Arctic
Investment Group AS, a Norwegian early- and growth-stage
investment company based in Tromsø. Mr. Endrerud has extensive
experience from early-stage investing and operational value creation
across the healthtech, deeptech and consumer sectors, combined
with board work and financial transactions in growth companies. Mr.
Endrerud has previously held the position of Chairman of Biim
Ultrasound AS. He currently sits on the board of directors of several
investment companies and portfolio companies, including Lifeness AS,
Heymat AS and Nanize AS.
Mr. Endrerud holds a BSc in Entrepreneurship and Business
Administration from BI Norwegian Business School and an MSc in
Real Estate Development from NMBU Norwegian University of Life
Sciences. Mr. Endrerud is a Norwegian citizen and resides in Tromsø,
Norway.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
23
Oslo, April 29, 2025
The Board of Directors and CEO of Observe Medical ASA
Terje Bakken Line Tønnessen
Chair Board member
Eskild Endrerud Jørgen Mann
Board member CEO
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
24
D E C L A R A T I O N I N
A C C O R D A N C E W I T H § 5 - 5
O F T H E S E C U R I T I E S
T R A D I N G A C T
We confirm that the financial statements for 2025 have, to the best of our knowledge, been prepared in
accordance with applicable accounting standards and give a true and fair view of the assets, liabilities,
financial position and profit or loss of the company and the Group as a whole. The Board of Directors’
report includes a fair review of the development and performance of the business and the position of
the company and the Group as a whole, together with a description of the principal risks and
uncertainties that they face.
Oslo, April 29, 2026
The Board of Directors and CEO of Observe Medical ASA
Terje Bakken Line Tønnessen
Chair Board member
Eskild Endrerud Jørgen Mann
Board member CEO
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
25
S U S T A I N A B I L I T Y
S T A T E M E N T
O U R A P P R O A C H T O E S G
Observe Medical is committed to integrating
Environmental, Social, and Governance (ESG)
principles into our core business strategy. As we
scale our global Medtech platform, we recognize that
sustainable operations are a prerequisite for long-
term value creation. This statement is informed by
the Euronext guidelines for sustainability reporting
and reflects our ongoing transition towards the EU
Corporate Sustainability Reporting Directive (CSRD)
framework.
S U S T A I N A B I L I T Y F O C U S
The Group’s sustainability efforts are dedicated to
the commercial scaling of the UnoMeter™ and
Sippi® portfolios. While the expansion of the
UnoMeter™ family increases our physical product
volume, it also allows us to exert greater influence on
sustainability standards within the urological
drainage category through material innovation,
supply chain management, and digitalization.
E N V I R O N M E N T A L
R E S P O N S I B I L I T Y
We strive to minimize our environmental footprint
through material innovation and operational
efficiency:
• Product innovation: Our digital urimeter,
Sippi®, reduces plastic waste by replacing
traditional manual systems with a multi-year
digital base unit and long-durability disposables.
• Materials: We actively investigate sustainable
alternatives to Polyvinyl Chloride (PVC) and
work with suppliers to optimize packaging,
reducing waste for our hospital customers.
• Logistical efficiency: With the global roll-out of
the UnoMeter™ portfolio, we prioritize the
consolidation of shipments and partner with
carriers committed to carbon reduction to
mitigate emissions from international transport.
To minimize business travels, the Group utilizes
a "hub-and-spoke" model, prioritizing major
international industry trade fairs for distributor
meetings instead of extensive regional travel.
The Group’s direct operational footprint is
further limited by no company-owned vehicles
and a focus on minimizing business travel
through digital collaboration.
S O C I A L R E S P O N S I B I L I T Y A N D
H U M A N R I G H T S
Observe Medical’s license to operate is built on trust,
safety, and respect for human rights:
• Product Safety: This is our primary social
responsibility. Our Quality Management System
is certified to EN ISO 13485:2016, ensuring all
products meet stringent MDR and FDA
requirements.
• The Norwegian Transparency Act: The
Norwegian Transparency Act places a
significant emphasis on responsible sourcing
and supply chain transparency. For businesses
like ours, this provides an opportunity to
enhance our sustainability practices by ensuring
that we uphold human rights, avoid corruption,
and address any negative environmental
impacts across our value chain. We view this as
an opportunity to align with global sustainability
standards, reinforce our commitment to ethical
practices, and strengthen the trust of our
stakeholders, customers, and investors. We
conduct due diligence to ensure fair labor
practices across our value chain. Following our
manufacturing in Asia, we have intensified our
screening and monitoring of our suppliers to
ensure compliance with human rights standards.
In 2025, management conducted on-site
inspections at our key manufacturing sites in
China.
• Our people: We recognize that our success is
tied to the expertise and dedication of our team.
We prioritize a culture of inclusion and equality.
As of 31 December 2025, the Group had 5
employees, consisting of 1 woman and 4 men.
We maintain a professional environment
characterized by mutual respect, striving for
gender balance across all levels of the
organization.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
26
C O R P O R A T E G O V E R N A N C E A N D
E T H I C S
Good governance ensures that our growth is
transparent and accountable:
• Ethical Conduct: The Group maintains a zero-
tolerance policy towards corruption and bribery.
Our Code of Conduct applies to all employees
and business partners.
• Supply Chain: We utilize a risk-based approach
to monitor our global manufacturing partners. In
2025, there were zero reported incidents of
corruption or policy breaches within the Group.
• Sanctions Compliance: Observe Medical
remains committed to its policy of not engaging
in business with entities in Russia or Belarus.
F U T U R E G O A L S A N D T A R G E T S
To ensure continuous improvement, the Group has
defined the following targets:
• LCA analysis: Initiate Life Cycle Assessments
for the UnoMeter™ products to identify
opportunities for carbon reduction. This
documentation is increasingly becoming a key
requirement in public procurement processes
and is essential for maintaining the Group’s
competitive advantage in international markets.
• Supply chain audits: Perform annual risk
assessments of all key manufacturing partners
in accordance with the Norwegian Transparency
Act.
• Plastic waste reduction: Increase the market
penetration of Sippi® to further reduce the
healthcare sector's reliance on single-use
plastics. Furthermore, the new
UnoMeter™Safeti™ Max will likely have a longer
durability and typically has a lower carbon
footprint over time, as they reduce the need for
frequent replacements and disposal.
• Reporting maturity: Continue the development
of internal systems for ESG data collection to
align with the EU Corporate Sustainability
Reporting Directive (CSRD). This will ensure
future compliance and provide stakeholders with
transparent, comparable, and verified
sustainability data
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
27
Materials
Manufacturing
Transportation
Warehousing
Sales and distribution
Distributors
Hospitals
Patients
Waste and end-of-life
O U R V A L U E C H A I N – F R O M
R E S P O N S I B L E S O U R C I N G T O
P A T I E N T S A F E T Y
This illustration outlines the key stages of our supply chain,
from sourcing of raw materials and manufacturing to
quality assurance, logistics and delivery to distributors and
healthcare providers.
As a Medtech company, ensuring transparency,
traceability and responsibility throughout our value chain
is essential to our commitment to quality, sustainability and
human rights.
We collaborate closely with our suppliers to uphold high
standards for labour conditions, environmental impact and
product integrity
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
28
CONSOLIDATED
FINANCIAL
STATEMENTS
2024
CONSOLIDATED
FINANCIAL
STATEMENTS
2025
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
29
C O N S O L I D A T E D F I N A N C I A L
S T A T E M E N T S
Observe Medical Group
C O N S O L I D A T E D S T A T E M E N T O F C O M P R E H E N S I V E I N C O M E
(Amounts in NOK thousand)
Note
2025
2024
Operating revenues
6
18 811
17 229
Cost of materials
12
14 112
15 409
Gross result
4 700
1 820
Other income
6
0
1 255
Gain on derecognition of trade payables
6
2 253
0
Total other income
2 253
1 255
Employee benefit expenses
7,8
15 287
16 138
Other operating expenses
10
15 686
16 955
Operating expenses
30 973
33 093
Operating result before depreciation and amortisation
(EBITDA)
-24 020
-30 019
Depreciation and amortisation
15,16
13 320
14 380
Impairment
16
41 725
2 675
Operating result (EBIT)
-79 065
-47 074
Financial income and expenses
Financial income
44 158
5 677
Financial expenses
13 732
17 329
Net financial items
11
30 427
-11 652
Result before tax
-48 639
-58 727
Income tax expense
21
0
0
Result for the period
-48 639
-58 727
Result for the period attributable to:
Equity holders of the parent company
-48 639
-58 727
Other comprehensive income that may be reclassified
subsequently to profit or loss
Currency translations differences
3 972
2 367
Total comprehensive income/loss for the period
-44 667
-56 360
Total comprehensive income attributable to:
Equity holders of the parent company
-44 667
-56 360
Basic earnings per share (NOK per share)
13
-0.73
-3.95
Diluted earnings per share (NOK per share)
13
-0.73
-3.95
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
30
Observe Medical Group
C O N S O L I D A T E D S T A T E M E N T O F F I N A N C I A L P O S I T I O N
ASSETS
Amounts in NOK thousand
Note
At 31 December 2025
At 31 December 2024
Non-current assets
Goodwill
16
35 159
33 067
Intangible assets
16
44 599
97 658
Tangible assets
15
59
196
Total non-current assets
79 816
130 921
Current assets
Trade receivables
17
0
2 759
Inventories
18
7 479
5 327
Other receivables and prepaid expenses
2 374
1 661
Cash and cash equivalents
5
11 500
1 978
Total current assets
21 353
11 726
Total assets
101 169
142 647
EQUITY AND LIABILITIES
Amounts in NOK thousand
Share capital
23
57 183
75 108
Share premium
23
3 055
288 433
Other paid-in equity
1 342
14 265
Total paid-in equity
61 580
377 807
Retained earnings
-31 622
-356 671
Total equity
29 959
21 136
Non-current liabilities
Contingent financial liability
19
6 899
0
Non-current interest bearing liabilities
19
19 919
61 642
Total non-current liabilities
26 818
61 642
Current liabilities
Trade payables
12 939
18 120
VAT and other public taxes and duties payables
6 420
7 698
Interest bearing current liabilities
19
10 822
21 728
Other current liabilities
19
14 211
12 324
Total current liabilities
44 392
59 870
Total liabilities
71 210
121 511
Total equity and liabilities
101 169
142 647
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
31
Observe Medical Group
C O N S O L I D A T E D S T A T E M E N T O F C H A N G E S I N E Q U I T Y
(Amounts in NOK thousand)
Share
capital
Share
premium
Other
paid-in
equity
Total paid-
in capital
Retained
earnings
Trans-
lation
differences
Total
Equity as of 1 January 2024
49 578
277 970
13 631
341 180
-295 658
-4 654
40 868
Share issue
25 530
13 747
39 277
39 277
Transaction costs
-3 284
-3 284
-3 284
Share options
1)
634
634
634
Result for the period
-58 727
-58 727
Translation differences
2 367
2 367
Equity as of 31 December 2024
75 108
288 433
14 265
377 807
-354 385
-2 287
21 136
Equity as of 1 January 2025
75 108
288 433
14 265
377 807
-354 385
-2 287
21 136
Share capital reduction
-67 019
-288 433
-14 265
-369 717
369 717
Share issue
49 094
9 351
58 445
58 445
Transaction costs
-6 296
-6 296
-6 296
Share options
1)
1 342
1 342
1 342
Result for the period
-48 639
-48 639
Translation differences
3 972
3 972
Equity as of 31 December 2025
57 183
3 055
1 342
61 580
-33 306
1 685
29 959
1)
Share options are reclassified from retained earnings to other paid in equity
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
32
Observe Medical Group
C O N S O L I D A T E D C A S H F L O W S T A T E M E N T
(Amounts in NOK thousand)
Note
2025
2024
Cash flow from operating activities
Result before tax
-48 639
-58 727
Tax paid
0
0
Depreciation and amortization
13 320
14 380
Impairment of goodwill
16
41 725
2 675
Gain(-)/Loss(+) from sale of fixed assets
0
-55
Effects from debt restructuring
11
-42 845
0
Change in net finance, no cash effect
11
9 756
2 085
Change in inventories
-2 152
1 563
Change in trade receivables and other receivables
408
1 798
Change trade payables and other current liabilities
3 594
8 848
Net cash flow from operating activities
-24 833
-27 432
Cash flow used in investing activities
Sale of tangible and intangible assets
0
790
Purchase of tangible and intangible assets
-1 139
-1 841
Net cash flow from investing activities
-1 139
-1 051
Cash flow from financing activities
Share issues
23
50 445
22 922
Transaction costs
-6 296
-3 284
Loans received
19
2 200
0
Payment of interest-bearing debt
19
-10 920
-2 378
Payment of lease liabilities
0
-501
Net cash flow from financing activities
35 429
16 759
Currency translation differences
64
27
Change in bank deposits
9 522
-11 698
Bank deposits start of period
1 978
13 676
Bank deposits at the end of period
5
11 500
1 978
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
33
E X P L A N A T O R Y N O T E S T O T H E
C O N S O L I D A T E D F I N A N C I A L
S T A T E M E N T S
N O T E 1 – G E N E R A L
I N F O R M A T I O N
Observe Medical ASA is a Norwegian limited liability,
public listed company located in Norway and whose
shares are public traded on Euronext Expand Oslo.
Its head office is located in Dronning Eufemias gate
16, 0191 Oslo, Norway.
Observe Medical is a Nordic-based Medtech group
that develops and commercializes innovative medical
technology globally. As of 31 December 2025, the
Group’s portfolio was centered around the
UnoMeter™ portfolio: A comprehensive range of
manual urine measurement systems and intra-
abdominal pressure measurement solutions, Sippi®:
The next-generation digital urine meter with biofilm
prevention and Biim Ultrasound: Wireless,
pocketable ultrasound technology.
Subsequent Event: On 4 March 2026, the Board of
Directors resolved to discontinue all activities related
to the Biim Ultrasound business, including the
winding up of Biim Ultrasound AS and its
subsidiaries. This shift allows the Group to
consolidate all resources toward the global
commercial expansion of the Urine Measurement
portfolio (UnoMeter™ and Sippi®). Refer to Note 24
– Events after the Balance Sheet Date
The consolidated financial statements comprise the
Company and its subsidiaries. As of 31 December
2025, the Group consisted of the following entities:
Observe Medical ASA (Oslo, Norway), Observe
Medical AS (Oslo, Norway), Observe Medical AB
(Gothenburg, Sweden), Observe Medical Nordic AB
(Gothenburg, Sweden), Observe Medical ApS
(København, Denmark), Biim Ultrasound AS, (Oslo,
Norway), Biim Ultrasound Oy (Finland) Biim
Ultrasound Inc. (USA).
The Group’s activities are described in the Board of
Director’s report.
The consolidated financial statements for Observe
Medical ASA (“OM group” or “the Group”), including
notes, for the year 2025 were approved by the Board
of Directors of Observe Medical ASA on April 29,
2026 and will be proposed to the Annual General
Meeting.
N O T E 2 – B A S I S O F
P R E P A R A T I O N A N D M A T E R I A L
A C C O U N T I N G P O L I C I E S
The group prepares its consolidated annual financial
statements in accordance with IFRS® accounting
standards as adopted by the EU.
Preparing financial statements in accordance with
IFRS requires the use of estimates. Furthermore,
applying the Group’s accounting policies requires the
management team to use its judgment. Areas that
involve a high degree of estimation and a high degree
of complexity, or areas where assumptions and
estimates are significant for the Group’s financial
statements, are described in Note 3.
The financial statements have been prepared on a
historical cost basis, except for certain financial
instruments, such as contingent considerations and
milestone-based liabilities, which are measured at
fair value or adjusted amortized cost. The basis and
policies are applied consistently in all the periods
presented, unless the description states otherwise.
Going Concern Assumption
The consolidated financial statements have been
prepared on a going concern basis. During 2025, the
Group significantly strengthened its financial position
through debt restructuring and equity issues, and this
was further supported in early 2026 by the formal
signing and drawdown of a NOK 15 million loan
facility from Innovation Norway.
Management’s cash flow forecasts cover at least
twelve months from the reporting date. These
forecasts are based on continued revenue growth
and assume that the Group achieves positive cash
flow from operating activities during the fourth
quarter of 2026, which is necessary to support the
Group’s continued liquidity beyond this period. The
ability to achieve this development is dependent on
continued growth in sales and order intake and
prevailing market conditions. While management
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
34
considers its assumptions to be reasonable and
notes that the Group has some flexibility to adjust its
cost base, a failure to achieve the forecasted revenue
growth and operating cash flow would require the
Group to obtain additional financing or implement
other measures in order to meet its obligations as
they fall due. There is a risk that the Group's
achievement of positive cash flow from operating
activities will be delayed. Accordingly, there is
material uncertainty with regard to the going concern
assumption, should the Group be unable to reach its
forecasted cash flows and are unable to obtain
financing from other sources.
Having reviewed the forecasts and the available
mitigation strategies, the Board considers the going
concern basis to be appropriate. Reference is made
to note 4 Financial Risk management for further
information on liquidity risk.
New and amended standards adopted by the
group
New or amended standards and interpretations
issued by the IASB and adopted by the EU, effective
from 1 January 2025, have been reviewed by
management. These standards are not expected to
have a material impact on the Group's consolidated
financial statements in the current or future reporting
periods.
New standards and interpretations not yet
adopted
IFRS 18 Presentation and Disclosure in Financial
Statements was issued on 9 April 2024. The standard
is not mandatory for the reporting period ending 31
December 2025 and has not been early adopted by
Observe Medical ASA. The Group is currently
evaluating the potential impact of IFRS 18 on its
financial reporting.
IFRS 18 is expected to introduce substantial changes
to the presentation and disclosure of the Group’s
consolidated income statement, balance sheet, and
accompanying notes. The standard will require more
detailed breakdowns of income and expense
categories, including the separate disclosure of
foreign exchange gains and losses. This additional
detail will provide enhanced transparency regarding
the effect of exchange rate fluctuations on the
Group’s financial performance. Furthermore, IFRS 18
may require a more granular presentation or
disclosure or certain items of income, expense,
assets and liabilities. Key performance indicators
disclosed under IFRS 18 may also be subject to
tighter definitions and reconciliation requirements to
the primary statements. As the Group continues its
assessment of IFRS 18, any material impacts,
including changes in the presentation of exchange
rate effects, segment information, and management’s
analysis of performance, will be communicated in
future financial statements once the standard is
effective. IFRS 18 is effective from 01 January 2027.
Other new or amended accounting standards and
interpretations have been published that are not
mandatory for the 31 December 2025 reporting
period and have not been early adopted by the
Group. These are not expected to have a material
impact on the Group.
Basis of Consolidation
Companies that have been controlled by Observe
Medical ASA, have been fully combined and
consolidated for all periods presented for the
purpose of these financial statements
(“subsidiaries“). Control exists when an entity is
exposed, or has rights, to variable returns from its
involvement with the investee and is able to affect
those returns by exercising power over the investee.
Power means existing rights that provide the investor
with the ability to direct relevant activities, i.e. the
activities that significantly affect the investee’s
returns. There are no non-controlling interests for the
periods presented. Intra-group income, expenses,
and balances are eliminated in preparing the Groups
financial statements.
Segment Information
For management purposes, the Group is organized
as one operating segment, consistent with the
reporting to the chief operating decision maker (the
CEO and the Board of Directors). All operational
decisions and assessments of performance are
made on a consolidated basis for the Group as a
whole.
Translation of Foreign Currency
The consolidated financial statements are presented
in Norwegian kroner (NOK), which is also the
functional currency of the parent company. Foreign
companies that are part of the Group and have
different functional currencies are translated to
Norwegian kroner. Assets and liabilities are
translated at the exchange rate at the reporting date,
while monthly average exchange rates are used as
an approximation of the transaction exchange rate for
income and expenses. Translation differences are
recognized in other comprehensive income. All
values are rounded to the nearest thousand (NOK
000), except when otherwise indicated.
Intangible Assets and Goodwill
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
35
Expenditure on research activities is recognized in
profit or loss as incurred. Development expenditure
is capitalized only if the expenditure can be
measured reliably, the product or process is
technically and commercially feasible, future
economic benefits are probable and the Group
intends to and has sufficient resources to complete
development and to use or sell the asset. Otherwise,
it is recognized in profit or loss as incurred.
Subsequent to initial recognition, development
expenditure is measured at cost less accumulated
amortization and any accumulated impairment
losses.
Goodwill arising on the acquisition of subsidiaries is
measured at cost less accumulated impairment
losses. Other intangible assets, including customer
relationships, patents and trademarks, that are
acquired by the Group and have finite useful lives are
measured at cost less accumulated amortization and
any accumulated impairment losses. Subsequent
expenditure is capitalized only when it increases the
future economic benefits embodied in the specific
asset to which it relates. All other expenditure,
including expenditure on internally generated
goodwill and brands, is recognized in profit or loss as
incurred.
Amortization is calculated to write off the cost of
intangible assets less their estimated residual values
using the straight-line method over their estimated
useful lives and is generally recognized in profit or
loss. Goodwill is not amortized. Amortization
methods, useful lives and residual values are
reviewed at each reporting date and adjusted if
appropriate. The Group capitalizes costs for product
development projects. Initial capitalization of costs is
based on management’s judgement that
technological and economic feasibility is confirmed,
usually when a product development project has
reached a defined milestone according to an
established project management model. In
determining the amounts to be capitalized,
management makes assumptions regarding the
expected future cash generation of the asset,
discount rates to be applied and the expected period
of benefits. For the periods presented, capitalized
expenditures are related to development of the
UnoMeter™ Safeti™ Max.
Impairment of Non-Financial Assets
Tangible assets and intangible assets with finite
useful lives are assessed for impairment when there
are indications of impairment. An impairment
amounting to the difference between the carrying
value and recoverable amount is recognized through
profit or loss. The recoverable amount is the highest
of value in use and fair value less cost of disposal.
When assessing possible impairment, assets are
grouped at the lowest level that generates cash
inflows that are largely independent of cash inflows
from other assets or groups of assets. Goodwill and
trademarks with indefinite useful life are not
amortized but tested at least annually for impairment.
Inventories
Inventories are measured at the lower cost and at net
realizable value (NRV). To determine cost the
company uses the first-in, first-out method (FIFO).
Net realizable value is the estimated selling price and
the estimated costs necessary to make the sale. If
NRV has fallen below cost, a write-down must be
recognized in the period. Adjustments to inventory
(e.g., obsolescence) must be recognized as they
occur.
Financial Assets
The company has financial assets in the category of
amortized cost, which primarily consist of short-term
receivables and bank deposits. Accounts receivables
are initially measured at the transaction price. Other
financial assets are initially recognized at fair value in
addition to transaction costs and then at amortized
cost using the effective interest method adjusted for
impairment. The Group uses historical figures to
calculate provision for expected credit losses on
trade receivables. A significant proportion of the
customers are public customers/healthcare
institutions and hospitals, and historically the
company has had immaterial credit losses for the
periods presented, no credit losses have been
realized and no provisions for expected credit losses
have been recognized.
Cash and Cash Equivalents
Cash and cash equivalents in the statement of
financial position comprise bank deposits. For the
purpose of the consolidated statement of cash flows,
cash and cash equivalents consist of bank deposits
as defined above.
Financial Liabilities
Financial liabilities are generally measured at
amortized cost and consist of interest-bearing debt
to Navamedic ASA, Business Finland and instalments
of the restructured debt to Convatec regarding the
acquisition of UnoMeter™, in addition to trade
payables.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
36
Contingent milestone payments agreed as part of the
debt restructuring with Navamedic ASA are,
however, classified as a financial liability in
accordance with IAS 32 and IFRS 9. This liability is
initially recognised at fair value, determined as the
present value of probability-weighted expected
future payments, and subsequently measured at
amortised cost using the effective interest method.
The measurement involves significant judgement
and estimation uncertainty regarding probability-
weighted revenue scenarios, expected timing of
milestone achievement, and the application of an
appropriate discount rate. Changes in the carrying
amount of the liability resulting from revisions of
estimated future payments are recognised as
financial income or expense in the statement of profit
or loss. There exist no cash effects until the defined
revenue milestones are reached.
The Group accounts for financial liabilities in
accordance with IFRS 9 Financial Instruments.
Modifications to financial liabilities are assessed as
substantial or non-substantial. Non-substantial
modifications result in an adjustment to the carrying
amount, with any gain or loss recognized in profit or
loss. Substantial modifications lead to derecognition
of the original liability and recognition of a new
financial liability.
Income Tax
The tax expense consists of tax payable and deferred
tax. The Group has historically operated with
significant losses for tax and accounting purposes.
The Group has operations, and tax losses carried
forward, in Norway, Denmark and Sweden. So far, the
Group has had no basis for recognition of net
deferred tax assets according to IAS 12 Income
taxes. For all periods presented, the Group has
reported zero net deferred tax assets or income tax
expense. Deferred tax assets and deferred tax is
offset if there is a legally enforceable right to offset
assets in the event of tax payable against liabilities in
the event of tax payable, and the deferred tax assets
and deferred tax relate to income tax that is imposed
by the same tax authority for either the same taxable
enterprise or different taxable enterprises that intend
to settle liabilities and assets in the event of tax
payable net. At the acquisition of Observe Medical
International AB in 2015, deferred tax asset was
recognized on tax losses carried forward in the same
amount as deferred tax liability recognized on the fair
value adjustments of the intangible technology
assets, with net zero deferred tax recognized. In
subsequent periods, the deferred tax asset has been
reduced in line with the reduced deferred tax liability
on the intangible assets.
Pensions
The Group has entered into a mandatory defined-
contribution pension scheme for all employees. The
contributions are recognized as payroll expenses as
the obligation to pay contributions accrue.
Revenue Recognition
The Group is in the business of providing medtech
products to customers globally. Revenue recognition
for products and revenue streams have the same
principle. Revenue from customers is recognized at
the point in time when control of the goods is
transferred to the customer, generally at the agreed
place of delivery. The customers have no return
rights if the delivery is according to the agreed
specification and quality. Revenues are recognized
based on the agreed price, less any discounts. The
Group’s contracts primarily involve the sale of goods,
with each delivery representing a single performance
obligation satisfied at a point in time. For contracts
with multiple or complex performance obligations,
revenue is recognised based on the allocation of the
transaction price to each obligation as per IFRS 15,
and recorded according to satisfaction of each
performance obligation. No such complex
performance obligations were identified in the
periods presented. Invoices are issued upon delivery
with payment terms typically ranging from 15 to 30
days.
Leases
The Group recognizes right-of-use assets and lease
liabilities for all leases, except for agreements with a
lease period of less than one year or where the value
of the underlying asset is low. Depreciation,
impairment, and interest expenses are recognized in
the consolidated statement of comprehensive
income. For lease contracts with a term of less than
one year or where the value of the underlying asset
is low, the lease payments are recognized as an
expense on a straight-line basis over the lease
period.
Share Options
The Group has one share options scheme under
which options to subscribe for the Group’s shares
have been granted to certain senior executives
(employee stock option plan under which an
employee is granted the right to purchase shares at
a fixed price). The fair value of options granted to
members of management is recognized as employee
benefit expense with a corresponding increase in
equity for equity settled awards. There are no cash
settled share options. The total amount to be
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
37
expensed is determined by reference to the fair value
of the options granted. The total expense is
recognized over the vesting period. Social security
contributions payable in connection with an option
grant are treated as cash-settled transactions and
expensed as employee benefit expenses.
Events after the balance sheet date
Information on the Group’s positions at the balance
sheet date is considered in the annual financial
statements. Events after the balance sheet date that
do not affect the Group's position at the balance
sheet date, but which will affect the Group's position
in the future, are stated if significant. Please refer to
note 24.
N O T E 3 – S I G N I F I C A N T
J U D G E M E N T S A N D
A C C O U N T I N G E S T I M A T E S
The preparation of the Group's consolidated financial
statements in conformity with IFRS requires the use
of certain critical accounting estimates and
assumptions that affect the reported amounts of
revenue, expenses, assets and liabilities, and the
accompanying disclosures, and the disclosures of
contingent liabilities. It also requires management to
exercise its judgement in the process of applying the
Group's accounting policies. Uncertainty about these
assumptions and estimates could result in outcomes
that require material adjustment to the carrying
amount of assets or liabilities affected in future
periods. Estimates and judgements are continually
evaluated and are based on historical
experience and other factors, including expectations
of future events that are believed to be reasonable
under the circumstances.
The key assumptions concerning the future and other
key sources of estimation uncertainty at the reporting
date, that have a significant risk of causing a material
adjustment to the carrying amounts of assets and
liabilities within the next financial year, are described
below. The Group based its assumptions and
estimates on parameters available when the
consolidated financial statements were prepared.
Existing circumstances and assumptions about
future developments, however, may change due to
market changes or circumstances arising that are
beyond the control of the Group. Such changes are
reflected in the assumptions when they occur.
Development costs
The Group capitalizes costs for product development
projects. Initial capitalization of costs is based on
management’s judgement that technological and
economic feasibility is confirmed, usually when a
product development project has reached a defined
milestone according to an established project
management model. Capitalization of further
development costs requires documentation that all
criteria for capitalization of own development still are
met, including that sufficient resources are available
to complete the development and management’s
expectations and estimates of future economic
benefits to be generated by the assets. For the
periods presented, these judgements primarily relate
to the continued development and commercialization
of the UnoMeter™ portfolio.
Impairment of non-financial assets
In accordance with IAS 36, impairment is recognised
when the carrying amount of an asset or cash-
generating unit (CGU) exceeds its recoverable
amount, defined as the higher of its fair value less
costs of disposal (FVLCD) and its value in use (VIU)
Management has assessed and concluded that
FVLCD is lower than the value in use, primarily due
to the lack of commercial history for the Company’s
products, meaning that any disposal of assets is
expected to generate lower cash flows than their
continued use and commercialization. Consequently,
the recoverable amount for impairment testing
purposes has been determined based on value in
use.
The VIU is calculated using a discounted cash flow
(DCF) model based on the Group’s updated five-year
cash flow estimates. These estimates rely heavily on
expected future orders and agreements, which are
subject to high uncertainty. Key assumptions include
the discount rate (WACC), expected cash inflows,
growth rates used for extrapolation, gross margin
and EBITDA margin, all of which are sensitive and
carry a risk of material adjustments to the carrying
amounts in future periods, particularly for goodwill
and intangible assets with indefinite useful lives.
Sources of estimation uncertainty with a significant
risk of a material adjustment to the carrying amount
in the following period relates primarily to the
measurement of goodwill, technology assets and
other intangible assets. The estimation uncertainty
arises from the limited historical data supporting
commercialisation, the reliance on future orders and
agreements, and the inherent volatility in forecasting
future cash flows. Key assumptions used in
determining the recoverable amount for different
CGUs, along with a sensitivity analysis, are disclosed
and further explained in Note 16.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
38
Deferred tax asset
The Group has so far not been able to demonstrate
convincing evidence of future taxable profits to be
able to recognize net deferred tax assets on its tax
losses carried forward according to IAS 12.
Contingent consideration and financial liability
for contingent milestone payments
The Group has two separate contractual obligations
related to future sales of Sippi®:
a) The contingent consideration relates to the
purchase of Observe Medical International (OMI) AB.
As management does not expect Sippi® sales to
reach the revenue thresholds defined in the sales
agreement within 2026, the fair value of this
obligation is measured at zero as of 31 December
2025.
b) Financial liability for contingent milestone
payments: As part of the 2025 debt restructuring with
Navamedic ASA, the Group has recognized a
financial liability for contingent milestone payments.
Unlike the acquisition-related consideration, this
liability reflects Navamedic's commercial interest in
future Sippi® revenue over a potentially different
timeframe or structure. This liability is measured at
amortised cost using the effective interest method.
The measurement involves significant estimation
uncertainty regarding: probability-weighted revenue
scenarios, expected timing of milestone achievement
and the application of a risk-adjusted discount rate.
Changes in these assumptions, particularly the
speed of market rollout for Sippi, could result in
material adjustments to the liability's carrying
amount. Reference is made to Note 19.
Going Concern Assumption
The Board and Management’s assessment of the
going concern basis is a key judgement for 2025.
This assessment considers the successful debt
restructuring and equity issues in 2025, and the
subsequent NOK 15 million loan facility from
Innovation Norway in early 2026. The assessment is
based on achieving forecasted revenue growth and
maintaining operational flexibility. Reference is made
to Note 2.
N O T E 4 – F I N A N C I A L R I S K
M A N A G E M E N T
The Group’s operations are exposed to various types
of financial risk: market risk (including currency risk,
interest risk, and price risk), credit risk, and liquidity
risk.
Market and Operational Risk
The Group believes that market risk primarily arises
in relation to the future sales of the Group’s products,
measured in terms of both price and volume. In
accordance with IFRS, market risk comprises three
types of risk: currency risk, interest rate risk and
other price risk. Factors that can influence market
risk include increased competition from existing and
future medtech companies and instructions to
reduce prices from the authorities. It is a risk that the
fair value or future cash flows of a financial
instrument or intangible assets will fluctuate because
of changes in market prices.
Observe Medical faces market risks related to
competition in terms of volume and pricing pressure,
which may adversely affect gross margins and the
recoverable amount of intangible assets. Growth is
contingent upon the commercial effectiveness of
international distributors and their ability to secure
competitive tenders. Operationally, the Group relies
on third-party manufacturers to meet delivery
timelines and quality standards; any disruption here
could delay commercialization, increase working
capital tied up in stocks, or lead to a write-down of
inventory to its net realizable value if products cannot
be sold as planned.
The Group's operations are further subject to risks
stemming from geopolitical volatility, as ongoing
global conflicts continue to disrupt international
logistics and raw material supplies. These instabilities
affect directly access to critical components and lead
to fluctuating freight costs, to which the Group is
exposed regarding shipments from China.
Logistical disruptions and volatile pricing for raw
materials may lead to increased transportation costs
and delayed deliveries, potentially impacting the
Group's margins and market position. To mitigate
these risks, the Group maintains a rigorous focus on
supply chain resilience, including diversified sourcing
strategies and enhanced cost-management.
Furthermore, the Group recognizes that climate-
related factors and extreme weather events can
disrupt manufacturing and international logistics,
while evolving environmental regulations may impact
product requirements. The Group continuously
monitors these external factors to adapt its
procurement and distribution strategies accordingly.
Regulatory Environment and the International
Procurement Instrument (IPI): The Group
manufactures a significant portion of its medical
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
39
device portfolio in China and serves the European
market primarily through independent distributors
participating in public procurement processes. On
June 30th the EU adopted new rules related to the
EU procurement directives (Directive 2014/23/EU,
Directive 2014/24/EU and Directive 2014/25/EU).
The rules apply to the procurement of medical
devices through tender procedures in the EU, where
the estimated value of the tender is EUR 5 million
exclusive of VAT or more. The rules aim at regulating
the access of economic operators and the use of
medical devices originating in the People’s Republic
of China to the EU public procurement market.
As the rules are still new and legally untested and the
reaction from the tenderers remains to be seen, the
actual effect on Observe Medical remains uncertain.
Management has evaluated the potential impact on
the Group’s commercial reach and notes that any
restriction on access to large-scale EU tenders could
affect future revenue streams and the overall
profitability of the product portfolio. The effect of the
rules will be monitored closely in cooperation with its
distributors across the EU to ensure timely
adjustments to the commercial strategy if required.
Protecting intellectual property is crucial to the
Group’s long-term success. Failure to do so, or
infringement by third parties, could harm brand value
and business operations, potentially reducing the
competitive advantage and the future revenue-
generating capacity of the Group's product portfolio.
Ensuring compliance with applicable laws and
regulations is a key priority for Observe Medical. This
includes adherence to data protection standards
(GDPR) and maintaining robust IT security to protect
against potential cyber threats. Non-compliance or
security breaches can result in financial penalties,
operational disruptions, and reputational damage, all
of which could have a material impact on the Group’s
financial position and cash flows.
Observe Medical is mindful of the risk profile
associated with limited internal resources and “key
person” dependency. Such conditions may impact
operational flexibility and the capacity to navigate
unforeseen challenges. Consequently, risk
management remains a top priority for both
Management and the Board. To strengthen the
organization and enhance operational capacity and
ensure business continuity, recruitment of new
resources has been initiated
The markets in which the Group operate are highly
competitive, characterized by rapid development and
entry of new healthcare products. Some competitors
benefit from vertical integration, product diversity, or
greater financial resources, which may impact the
Group's ability to compete on sustainable terms.
While the Group is currently not aware of any new
successful competing products within Digital Urine
Output Measurement (Sippi®), the potential for
alternative solutions that outdate current technology
remains a constant consideration. Consequently,
Management monitors these competitive dynamics
closely to ensure they are accurately reflected in the
Group’s long-term revenue projections and the
valuation of its product portfolios
Climate Risk
The Group evaluates climate-related risks across its
operations and key parts of the value chain.
Management considers both the physical impacts of
climate change and the transition risks related to
evolving regulations and market expectations.
Potential impacts on the Group’s financial estimates,
including transportation costs and material sourcing,
are monitored as part of the overall risk management
framework. Currently, the Group assesses the direct
financial risk to be limited. However, climate-related
factors are integrated into the Group’s long-term
supply chain planning to ensure that future cost
estimates and the availability of resources remain
aligned with the Group's operational strategy.
Currency Risk
For the periods presented, currency risk has
primarily been related to payables and receivables
within the Group and related parties. Payroll and
operating expenses are generally incurred in the
functional currency of each entity (NOK, SEK, DKK,
EUR, and USD). For entities in the USA and Finland,
where expenses are primarily in USD and EUR,
currency risk arises when NOK-denominated funding
is converted to cover these obligations.
The Group’s largest foreign currency exposures
relate to long-term liabilities. The debt to Convatec is
denominated in USD, where a +/- 10% change in the
NOK/USD exchange rate would impact the Group’s
financial results by approximately NOK 1 million.
Similarly, a government innovation loan in Finland of
approximately EUR 400 thousand carries a currency
risk where a +/- 10% change in the NOK/EUR rate
would have an estimated effect of NOK 0.45 million.
Going forward, the Group’s currency risk profile will
evolve alongside its commercial growth. While the
UnoMeter™ portfolio and other products incur cost
of goods sold (COGS) mainly in USD and EUR, the
majority of sales revenues are also generated in
these same currencies. Management considers this
to be a significant natural hedge, as the inflow of
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
40
foreign currency from sales increasingly offsets the
outflow related to production and logistics.
Consequently, as the Group moves toward self-
financing operations, the net exposure to exchange
rate fluctuations is expected to stabilize. The Group
currently manages currency risk through this
operational alignment and has not yet implemented
separate financial hedging derivatives.
Credit Risk
Regarding credit risk, the Group’s exposure has
historically been low, as the customer base primarily
consists of large public enterprises and established
distributors. While global expansion will lead to a
increase in credit exposure, the Group has
implemented several measures to mitigate this risk.
The Group maintains a factoring agreement with
Avida for the purchase of receivables. As this
agreement is without recourse, the credit risk is
effectively transferred to the factor while
simultaneously improving the Group's working
capital position. For customers or transactions not
covered by the factoring agreement, prepayment is
maintained as the standard commercial term.
Consequently, through a combination of risk transfer
and upfront settlement, the Group considers its net
credit risk to be well-managed and the requirement
for expected credit loss provisions to be minimal.
Liquidity Risk
Liquidity risk is the risk that the Group will be unable
to meet its financial obligations as they fall due.
Management and the Board of Directors monitor
liquidity through continuous cash flow forecasting to
ensure that the Group maintains sufficient funds for
its operational and financial commitments. The
Group’s liquidity position is primarily influenced by
the timing of revenue generation and the efficient
management of working capital.
The current liquidity forecast is sensitive to the pace
of commercial execution, where any significant
delays in the market penetration of the UnoMeter™
portfolio or lower-than-expected sales volumes could
impact the transition to self-financing operations.
Furthermore, the timing of large-scale procurement
and production cycles requires disciplined capital
allocation, particularly as global logistics and material
costs remain subject to fluctuation. While the Group
has a history of securing capital, long-term liquidity
remains dependent on the ability to access capital
markets or debt financing should operational cash
flows deviate from current projections.
Based on realized funding activities and updated
commercial forecasts, it is the Board’s assessment
that the Group possesses sufficient liquidity to
support its operations for the next 12 months. Should
the aforementioned risk factors materialize, the
Group is prepared to implement mitigating
measures, including further cost-containment or
seeking additional external financing to ensure
continued operational stability. However, there is a
risk that the Group's achievement of positive cash
flow from operating activities may be delayed.
Accordingly, there is material uncertainty with regard
to the going concern assumption should the Group
be unable to reach its forecasted cash flows and are
unable to obtain financing from other sources.
Variable Interest Rate Risk
The Group is exposed to variable interest rate risk as
the interest-bearing liabilities to Navamedic ASA is
agreed at interest at 3-month NIBOR + 6%
(percentage points). A sensitivity analysis indicates
that a +/- 1% change in the 3-month NIBOR rate
would impact the Group’s annual interest expense by
approximately NOK 150 thousand. Fluctuations in
interest rates also do not pose a significant risk on
the Group’s bank deposits. The Group has not
hedged its interest rate exposure.
Management of Capital
The Group’s objective when managing capital is to
safeguard its ability to continue as a going concern,
while maintaining an optimal capital structure to
support the commercialization of its product
portfolio. In the short term, the Group prioritizes the
allocation of capital toward operational scaling and
market expansion. In the longer term, the Group’s
objectives include securing competitive returns for its
shareholders and maintaining a structure that
minimizes the cost of capital. As of the reporting date,
the Group has no debt instruments with financial
covenant restrictions, and there have been no
changes in the Group’s approach to capital
management during the period.
N O T E 5 – B A N K D E P O S I T S
As of December 31, 2025, the Group held bank deposits of NOK 11,500 thousand. Within this balance, NOK 101
thousand was classified as restricted cash, specifically related to tax withholding accounts. This represents an
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
41
increase from the prior year where bank deposits amounted to NOK 1 978 thousand, whereof NOK 191 thousand
was classified as restricted cash.
N O T E 6 – O P E R A T I N G R E V E N U E S A N D O T H E R I N C O M E
Amounts in NOK thousand
Revenue per product group 2025 2024 Urine Measurement 18 811 11 487 1)Nordic distribution portfolio0 5 614 Other 0 128 Operating revenues 18 811 17 229 2Gain on derecognition of trade payables2 253 0 3)Other income0 1 255 Other income 2 253 1 255
1)
During 2024, the company transferred certain customer contracts and inventory to Vingmed as part of a strategic restructuring
initiative. The transaction does not constitute a disposal of a separate major line of business under IFRS 5 and is therefore not
classified as a discontinued operation. The company continues to operate within the same industry and market, serving existing
customers and generating revenue from its remaining product and service offerings.
2)
Gain related to debt settlements with creditors recognised as other income 2025.
3)
Indemnity settlement agreement related to the Biim acquisition leading to other income in 2024.
The Group’s revenue is primarily derived from international markets. The Group's operating revenues are generated
by the Swedish operations, and all sales are made from Sweden to the geographical regions specified in the table
below. For management and reporting purposes, revenue is categorized into the following geographical regions:
Geographic revenue 2025 2024 Europe 16 139 15 522 Asia 2 133 1 505 Americas 539 202 Total 18 811 17 229
Revenue for 2024 includes NOK 5.6 million related to the Group’s former distribution business in Sweden, which
was phased out during 2024. Excluding this discontinued third-party distribution business, the Group’s core revenue
from proprietary products showed an underlying growth of approximately 62% in 2025. The Group’s market strategy
for its proprietary products relies on a network of regional distributors. In 2025, two of these partners each
accounted for more than 10% of the Group’s total revenue, representing a combined total of approximately NOK
6.0 million. In 2024 two customers each accounted for more than 10% of the total revenue, representing a combined
total of approximately NOK 6.0 million. This reflects the successful scale-up of the UnoMeter™ portfolio in key
international markets
N O T E 7 – P A Y R O L L E X P E N S E S
Amounts in NOK thousand
2025 2024 Salaries 10 843 11 381 Remuneration to the Board and Nomination Committee 1 198 1 300 Employer's tax 1 182 1 628 Share options for employees 1 342 634 Pension expenses – defined-contribution scheme 565 894 Other payroll expenses 156 300 Total 15 287 16 138 Average number of full-time equivalents 4.9 6.2 Headcount at 31 December 5 5
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
42
N O T E 8 – R E M U N E R A T I O N T O
C O R P O R A T E M A N A G E M E N T A N D
B O A R D O F D I R E C T O R S
In accordance with the Norwegian public Limited
Companies Act §6-16 a, the board of directors
prepares a separate statement related to the
determination of salary and other benefits for the
corporate management. This report can be found on
the Company’s web page observemedical.com. The
total remuneration to the corporate management
consists of basic salary (main element), bonus,
benefits in-kind and pension schemes, but varies
from person to person. The Group’s Chief Executive
Officer determines the remunerations to other
management in agreement with the Chair of the
Board of Directors. The total remuneration is
determined based on the need to offer competitive
terms and reflect the responsibility for the CEO and
other members of the management team. The total
remuneration shall not be market leading but should
ensure that Observe Medical attracts and retains
senior executives with the desired skills and
experience. The basic salary is subject to an annual
evaluation and is determined based on general salary
levels in the labor market.
The Company is entitled to terminate the CEO’s
employment agreement by giving 6 months' notice,
and the Executive by giving 4 months' notice. The
notice of termination must always be in writing and
will expire on the last day of a month. If the CEO’s
employment is terminated by the Company other
than for misconduct, the Executive will be entitled to
a severance payment equivalent to 12 months' Base
Salary. The Group has defined contribution pension
schemes. The CEO participates in a defined
contribution pension scheme on market terms,
where the Company pays a contribution representing
10% of the base salary.
Remuneration to the Group Management
2025
Other Pension Option 3)Amounts in NOK thousand Salary benefitsBonus expenses expenses Total Options Shares 1)CEO Jørgen Mann 2 947 175 1 570 293 1 051 6 035 1 866 666 870 000 CFO Johan Fagerli 1 502 99 680 182 317 2 784 833 333 356 716 Total 4 453 274 2 250 475 1 368 8 819 2 699 999 1 226 716
5)
2024 Other Pension Option 3)5)Bonus expenses expenses Total OptionsSharesAmounts in NOK thousand Salary benefits2) 4)CEO Jørgen Mann (from 29.02.24) 2 151 215 1 021 215 99 3 701 66 667 40 000 2)CFO Johan Fagerli (from 21.03.24) 1 081 70 150 125 4 1 430 33 333 16 718 2CEO Rune Nystad (until 29.02.24) 441 2 350 31 31 853 66 667 110 832 2)CFO Per Arne Nygård (until 21.03.24) 867 49 46 961 Total 4 539 336 1 521 417 133 6 946 166 667 167 550
1) The amounts have been converted from DKK to NOK using an exchange rate of 1.57
2) For members of executive management who either joined or resigned during the year, total remuneration expensed presented in the table above
is for the period where the members are part of the executive management team
3) Other benefits include car allowance, mobile phone and other allowances according to Danish law.
4) The amounts have been converted from DKK to NOK using an exchange rate of 1.56
5) Converted to reverse share split ratio 15:1.
Remuneration to the Board of Directors
2025
Amounts in NOK thousand, except number of shares
6)
8)Shares owned by Function Name Board Other Shares fee fee related parties Chair Terje Bakken 300 3 095 112 10 703 684 8)Board member Kathrine G. Andreassen 158 244 343 12 564 279 7)Board member Eskild Endrerud 255 6 145 753 7)Board member Line Tønnessen 265 253 037 Total 968 9 738 245 23 267 963
6)
Terje Bakken is partner in R. Investment Company AS who owns 10,703,684 shares in Observe Medical ASA. Kathrine Gamborg Andreassen
is CEO in Navamedic ASA who own 12,564,279 shares in Observe Medical ASA
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
43
7)
Includes NOK 20 thousand in fee as member of the Audit Committee, Includes NOK 30 thousand in fee as Chair of the Audit Committee
8)
The board member's term ended 5. February 2025
2024
Amounts in NOK thousand, except number of shares
9)Function Name Board Other SharesShares owned by 9)fee fee related partiesChair Terje Bakken 300 90 000 2 103 571 Board member Kathrine G. Andreassen 225 57 917 3 007 318 Board member Sanna Rydberg 225 Board member Eskild Endrerud 255 981 257 Board member Line Tønnessen 265 62 179 Total 1 270 1 191 353 5 110 889
9)
Converted to reverse share split ratio 15:1.
Executive personnel are defined as the Chief Executive Officer (CEO) and Chief Financial Officer (CFO). No loans
were granted, and no assets were pledged for the benefit of employees, shareholders, or members of the Board
of Directors in 2025 or 2024.
N O T E 9 – S H A R E O P T I O N S
The Group operates an equity-settled share-based compensation plan. The fair value of the employee services
received in exchange for the grant of options is recognized as an expense over the vesting period. The total amount
to be expensed is determined by reference to the fair value of the options granted, using the Black-Scholes option-
pricing model. The social security provision is calculated based on the intrinsic value of the options at each reporting
date and is adjusted for changes in the share price and the number of options expected to vest.
Reverse Share Split: On 7 January 2025, the Group executed a 15:1 reverse share split. In accordance with IFRS,
all prior-period option grants and exercise prices have been restated to reflect this adjustment. The 1,500,000
options granted in 2024 were adjusted to 100,000 options with a weighted average exercise price of NOK 6.45.
During the second half of 2025, the Group granted a total of 2,600,000 share options to the CEO and CFO. These
options vest over two years (1/3 at grant date, 1/3 after 12 months, and 1/3 after 24 months) and expire on 22 July
2028, 1,900,000 options with exercise price of NOK 0.50 and 700,000 options with exercise price of NOK 2.00. The
fair value of options granted in 2025 was calculated using the Black-Scholes model. Key inputs include a risk-free
interest rate based on government bonds, expected volatility based on historical data, and the expected life of the
options.
As of 31 December 2025, the Group’s share price was NOK 0.74. At this price, 633,334 vested options were in the
money (primarily the NOK 0.50 tranche). The Group has recognized a social security provision of NOK 21 thousand
(NOK 0 in 2024) related to these options. Total expense recognized for share-based payments in 2025 amounted
to NOK 1,340 thousand (NOK 634 thousand in 2024).
Contractual life*
3.00
Share price*
1.18
Volatility*
121.89%
Dividend*
0
Strike price*
0.90
Expected lifetime*
2.00
Interest rate*
3.61%
FV per instrument*
0.81
*Weighted average parameters at grant of instrument.
Share options at 31 December 2025 Held at Award Exercise Exercise Awarded in Vested per Awardee and Held at end Name and position beg. of date price period year 31.12.25 unvested of year year 2024 6.60 2024–2027 66 667 44 444 22 222 66 666 Jørgen Mann (CEO) 2025 0.50 – 2.00 2025–2028 1 800 000 600 000 1 200 000 2 000 000 2024 6.00 2024–2027 33 333 22 222 11 111 33 333 Johan Fagerli (CFO) 2025 0.50 – 2.00 2025–2028 800 000 266 667 533 333 600 000 Rune Nystad (former CEO) 2022 67.5 2023–2026 66 666 66 666 0 66 666 Total 166 667 2 600 000 1 000 000 1 766 665 2 766 665
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
44
N O T E 1 0 – O T H E R O P E R A T I N G E X P E N S E S
Amounts in NOK thousand 2025 2024 Consultants 2 347 4 345 Audit Services 3 063 2 688 Legal and professional fees 2 163 1 189 Expense relating to short-term leases 584 637 Accounting and financial services 1 953 2 310 IT expenses 730 1 018 Travel expenses 431 344 Advertising expenses 23 141 IR expenses 1 161 1 189 Patent, trademark, certification etc. 1 763 1 196 Other operating expenses 1 468 1 896 Total 15 686 16 955
Audit fees
Amounts in NOK thousand 2025 2024 Statutory audit services 2 422 2 488 Tax advisory 0 0 Other assurance services 956 345 Total 3 378 2 833
Fees to the auditor are recognized as an expense in the period in which the related services are rendered. Only costs expensed
in the reporting period are included in the table above. Assurance services related to capital increase of NOK 315 thousand is
booked against equity, (145 thousand in 2024).
N O T E 1 1 – F I N A N C I A L I T E M S
Amounts in NOK thousand
2025 2024 Financial income Interest income 2 1 780 Change contingent consideration 0 1 452 Currency gain 5 121 2 445 1)Other financial income39 035 0 Total 44 158 5 677 2025 2024 Financial expenses Interest expenses 5 169 9 551 Change contingent consideration 0 -108 Currency loss 1 663 7 864 Other financial expenses 0 22 2)Contingent milestone liability, Navamedic6 899 Total 13 732 17 329 Net financial items 30 427 -11 652
The Group recognized a net financial income of 30 427 thousand in 2025. The significant improvement compared
to the net financial loss in 2024 is primarily attributed to the strategic debt restructuring of the Navamedic and
Convatec liabilities.
1) , 2)
Other financial income for 2025 is presented as a net amount of 39 035 thousand. This figure consists primarily
of a 40 611 thousand gain related to the derecognition of financial liabilities following the successful restructuring
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
45
of loans from Navamedic and outstanding debt to Convatec. Under IFRS, the difference between the carrying
amount of the original debt and the fair value of the newly established terms is recognized as a gain in the statement
of comprehensive income. The net amount reflects this gain offset by other minor financial adjustments during the
period.
The Group has recognized a contingent milestone liability to Navamedic. The liability represents the fair value of
two potential payments of NOK 10 million each, contingent upon the product Sippi® reaching specific accumulated
revenue thresholds. In accordance with IAS 32 and IFRS 9, the arrangement is classified as a financial liability. At
initial recognition, the liability was measured at a fair value of 6,899 thousand using a discounted cash flow model.
The valuation incorporates probability-weighted revenue scenarios and a discount rate of 20%. The liability is
subsequently measured at amortized cost using the effective interest method.
N O T E 1 2 – C O S T O F M A T E R I A L S
Amounts in NOK thousand 2025 2024 Cost of materials for resale 13 473 12 324 Write-down of inventory 639 3 085 Total cost of materials 14 112 15 409
Inventory write-down of 639 thousand recognized in 2025 relates to a precautionary adjustment of carrying values
to reflect estimated net realizable value. While the affected inventory remains available for sale, the write-down has
been recognized to ensure a robust valuation on the balance sheet date. In 2024, the inventory write-down was
primarily related to Biim components and obsolete inventory.
N O T E 1 3 – E A R N I N G S P E R S H A R E
For the periods presented there are no dilutive effects on profits or number of shares. Basic and diluted earnings
per share are therefore the same. At 31 December 2025, 2 766 667 share options were outstanding. These
instruments were excluded from the calculation of diluted earnings per share as they were anti-dilutive for the
periods presented (ref. IAS 33.70c). Average number of shares and earnings per share for 2024 is adjusted
retrospectively for the reverse share split of 15:1 in 2025 (IAS 33.64).
2025 2024 Profit for the period (TNOK) -48 639 -58 727 Average no of shares 66 703 412 14 870 157 Earnings per share (NOK) -0.73 -3.95
N O T E 1 4 – R E S E A R C H A N D D E V E L O P M E N T
Observe Medical performs research and development (R&D) activities related to its product portfolio. Total R&D
expenditure amounted to NOK 2 000 thousand in 2025, compared to NOK 2 624 thousand in 2024. Of the total
expenditure in 2025, NOK 1 139 thousand has been capitalized in accordance with the criteria in IAS 38, as these
costs relate to the development phase of specific projects where future economic benefits are probable. Capitalized
R&D will be amortized over the estimated useful lives of the related assets once they are available for use. Operating
R&D expenses, primarily comprise internal personnel costs and external consultancy fees that do not meet the
criteria for capitalization. These costs are recognized in the statement of comprehensive income as incurred. For
further information on the accounting treatment of intangible assets, please refer to Note 2.
2025 2024 Amounts in NOK thousand Operational expenses, internal and external resources 861 850 Capitalized expenses 1 139 1 774 Total 2 000 2 624
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
46
N O T E 1 5 - T A N G I B L E A S S E T S A N D L E A S E
Amounts in NOK thousand Right-of-use Other Sum Acquisition cost 1 January 2024 1 035 2 917 3 952 Disposals -1 053 -1 214 -2 267 Currency translation differences 19 -28 -10 Acquisition cost 31 December 2024 0 1 675 1 675 Acquisition cost 1 January 2025 0 1 675 1 675 Currency translation differences 0 54 54 Acquisition cost 31 December 2025 0 1 729 1 729 Accumulated depreciation 1 January 2024 273 1 722 1 995 Depreciation for the year 463 267 731 Disposals -726 -479 -1 204 Currency translation differences -11 -31 -42 Accumulated depreciation 31 December 2024 0 1 479 1 479 Accumulated depreciation 1 January 2025 0 1 479 1 479 Depreciation for the year 0 146 146 Currency translation differences 0 45 45 Accumulated depreciation 31 December 2025 0 1 670 1 670 Carrying value 31 December 2024 0 196 196 Carrying value 31 December 2025 0 59 59
Expected useful economic life
1
3-5 years
3-5 years
No additions to tangible assets were recognised during 2025
Lease Liability 2025 2024 As at 1 January 0 792 Disposal 0 -328 Lease payments in the period 0 -501 Interest cost 0 6 Currency translation differences 0 31 Closing liability at 31 December 0 0 Current 0 0 Non-Current 0 0 0 0
Effect of leases Contract on the Statement of Comprehensive Income Amounts in NOK thousand 2025 2024 Depreciation expense of right-of-use assets 0 463 Interest expense on lease liabilities 0 6 Expense relating to short-term leases (included in other operating expenses) 0 637 Total amount recocnised in result for the period 0 1 107
Undiscounted Lease Liabilities and Maturity of Cash Outflow
Amounts in NOK thousand 2025 2024 Due within 1 year 0 0 Due between 1 year and 3 years 0 0 Total 0 0
The Group had no active lease agreements in 2025. Consequently, expenses for short-term and low-value leases, as well as total cash
outflow for leases, were NOK 0. Lease contracts relating to company cars and offices were disposed during 2024.
IAS 38.118-119, IAS 38.122a
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
47
N O T E 1 6 – I N T A N G I B L E A S S E T S
Licence Technology Technology agree-Customer assets / develop-Sum Amounts in NOK thousand Goodwill Trademark meent relations Patent ment (Restated) Acquisition cost 1 January 2024 102 314 27 976 4 273 3 329 102 388 15 625 255 905 Additions 0 1 775 1 775 Currency translation differences 535 1 110 164 1 808 Acquisition cost 31 December 2024 102 849 27 976 4 273 3 329 103 498 17 563 259 488 Acquisition cost 1 January 2025 102 849 27 976 4 273 3 329 103 498 17 563 259 488 Additions 0 1 139 1 139 Currency translation differences 2 091 513 87 2 691 Acquisition cost 31 December 2025 104 940 27 976 4 273 3 329 104 011 18 789 263 318 Accumulated amortization and impairment 1 January 2024 67 106 0 712 492 34 612 8 584 111 506 Amortization for the year 0 2 137 333 9 099 2 081 13 650 Impairment for the year 2 675 2 675 Currency translation differences 0 332 599 931 Accumulated amortization and impairment 31 December 2024 69 781 0 2 849 825 44 043 11 264 128 762 Acc. Amort. and Impairment 1 January 2025 69 781 0 2 849 825 44 043 11 265 128 762 Amortization for the year 0 0 1 425 332 9 067 2 350 13 174 Impairment for the year 1 567 40 158 41 725 Currency translation differences 0 -80 -20 -101 Acc. Amort. and Impairment 31 December 2025 69 781 0 4 274 2 723 93 188 13 594 183 560 Carrying value 31 December 2024 33 067 27 976 1 425 2 504 59 454 6 300 130 725 Carrying value 31 December 2025 35 159 27 976 0 605 10 823 5 195 79 758 2Expected useful economic lifeIndefinite Indefinite 2 years 10 years 10 years 5 years
Overview
Goodwill arises from the acquisition of Observe
Medical International AB in 2015 and is allocated to
the cash-generating unit (CGU) Urine Measurement.
Goodwill related to CGU Ultrasound, from the
acquisition of Biim Ultrasound AS in 2022 of NOK
67.1 million was fully impaired in the 2023 restated
financial statements, and goodwill related to the
acquisition of Sylak AB in 2020 (CGU Other
Business) of NOK 2.7 million was impaired in 2024.
The assets acquired from Convatec in 2023 have
been separately identified, measured at fair value and
allocated a relative part of the total consideration for
the acquired assets. The trademark of UnoMeter™
was identified as a material part of the transaction
based on the well-known reputation and historical
sales of the products in the portfolio. The valuation of
the trademark was based on a relief-from-royalty
method, measuring the trademark to NOK 28.0
million.
IAS 38.118-119, IAS 38.122a. Linear amortization.
The trademark has been assessed to have an
indefinite lifespan. For over 30 years, Convatec has
produced and sold UnoMeter™, building a brand
within urine output measurement solutions that is
highly regarded globally. With a historical footprint
encompassing more than 600 customers across 50
countries, the UnoMeter™ brand represents an
established global market position that provides a
robust platform for accelerated market access. The
primary purpose of acquiring the assets was the
ability to approach customers with a well-known
brand, enabling opportunities to relaunch Sippi®, as
part of the UnoMeter™ product family and leverage
synergies within the urine output measurement
portfolio.
By providing a comprehensive portfolio that spans
from traditional manual instruments to advanced
digital technology, the Company enhances its value
proposition toward major distributors and
consolidates its competitive position within the
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
48
segment. While an established distribution network
did not exist, the Company gained access to a list of
potential distributors familiar with the UnoMeter™
brand (historical customer-/distribution information),
enabling opportunities to re-launch the UnoMeter™
product family and introduce Sippi® to leverage
synergies within the urine measurement product
portfolio. Consequently, The Company assesses that
the UnoMeter™ trademark constitutes a significant
portion of the acquisition cost.
The two-year license agreement with Convatec,
securing the Group the rights to the UnoMeter™
assets, was allocated an initial value of NOK 4.3
million. This valuation was based on the relief-from-
royalty method, corresponding to the expected
revenues during the license period. Following the
restructuring of the debt to Convatec in 2025, the
acquisition was considered closed, and the license
agreement consequently lapsed. As of 31 December
2025, the asset is fully amortized, reflecting both the
original two-year amortization schedule and the final
closing of the transaction.
Further, NOK 0.8 million and NOK 4.4 million was
allocated to assets measured at a replacement cost
for information related to historical UnoMeter
customers/distributors and technical documentation
related to UnoMeter™. These assets are amortized
over 10 years, reflecting their long-term value in
supporting the Group's integrated urine
measurement strategy.
Other technology assets and patents primarily
comprise the Sippi® technology, while technology
development comprises capitalized costs associated
with the development of the Group’s product
portfolio. Development costs are capitalized when
the recognition criteria are met. Amortization of
capitalized development costs commences typically
when the product is available for use and required
regulatory approvals have been obtained. Goodwill
and trademarks are not amortized but are tested
annually for impairment.
Cash-generating units (CGUs)
The Group has identified the following CGUs for
impairment testing purposes: CGU Ultrasound – Biim
ultrasound technology and CGU Urine Measurement
which comprises the integrated product portfolio,
including UnoMeter™ and Sippi technologies, which
share common commercial, operational and
regulatory platforms and generate largely
interdependent cash inflows. Management therefore
considers these assets to form a single cash-
generating unit in accordance with IAS 36.
Impairment testing methodology
The Group performs annual impairment tests for
goodwill, intangible assets with indefinite useful lives,
and intangible assets not yet available for use.
Additionally, impairment tests are conducted for
other assets if there are indications of impairment.
The recoverable amount is determined as the higher
of value in use (VIU) and fair value less costs of
disposal (FVLCTD). In accordance with IAS 36, the
recoverable amount of the CGU Urine Measurement
has been determined based on VIU using a
discounted cash flow (DCF) model. Management
considers VIU to be the most appropriate method
given the absence of observable market transactions
for determining fair value.
If the carrying amount of a cash-generating unit
(CGU) exceeds its recoverable amount, an
impairment loss is recognized. Impairment losses on
goodwill are not reversed, while reversals for other
assets may be considered if the underlying estimates
change.
The DCF model is based on management’s five-year
forecasts reflecting management’s best estimate of
future economic conditions, calibrated against actual
performance, current commercial developments and
available external information.
Key assumptions include:
• expected future revenue growth and market
penetration
• gross margins and operating cost
development
• timing of commercialisation activities
• discount rate (WACC)
• terminal growth rate
Scenario-based modelling has been applied to
reflect uncertainties related to commercial ramp-up,
product launch timing and margins.
Impairment testing of goodwill and other
intangible assets
CGU Ultrasound
During the first half of 2025, increased uncertainty
led to a reduced probability assigned to the base
case scenario in the probability-weighted cash flow
model, resulting in a recoverable amount below the
carrying amount and an impairment loss of NOK 4
million.
During the second half of 2025, the Group received
updated information from Fresenius Medical Care
confirming that Biim would not be rolled out at scale
across its clinics. This constituted a new impairment
indicator under IAS 36. Based on updated
expectations regarding future cash flows and
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
49
commercialisation prospects, management
performed a revised impairment assessment and
concluded that the recoverable amount of the
Ultrasound CGU was lower than its carrying amount.
Following the impairment, the carrying amount of the
Ultrasound CGU is reduced to zero and based on
current commercial expectations no recoverable
value is recognised. The impairment assessments
were based on management’s best estimates and
assumptions reflecting the information available at
the respective reporting dates.
CGU Urine Measurement
The Urine Measurement portfolio is the main
strategic and commercial area for the Company.
As of 31 December 2025, management has assessed
whether any impairment indicators exist for CGU
Urine Measurement. The assessment did not identify
any indicators of impairment.
The impairment test incorporates revised estimates
reflecting:
• calibration against actual performance in
2025
• updated commercial developments and
distributor progress
• conservative scenario assumptions,
including delayed commercial ramp-up and
lower margin assumptions in downside
scenarios
The recoverable amount was determined based on
value in use calculations using probability-weighted
discounted cash flow scenarios. The recoverable
amount exceeded the carrying amount of the CGU,
and no impairment was recognised. The assumptions
applied reflect management’s best estimates and
incorporate conservative scenario assumptions.
The table below summarizes the carrying amounts of
goodwill and intangible assets in each CGU as of 31
December 2025 and 31 December 2024.
CGU Urine CGU Amounts in NOK thousand measurement Ultrasound Sum As at 31 December 2025 Goodwill 35 159 0 35 159 Trademark 27 976 0 27 976 Licence agreement 0 0 0 Technology/Patent 16 017 0 16 017 Customer relationships and other 605 0 605 Other tangible assets 59 0 59 Carrying value 79 816 0 79 816
CGU Urine CGU Amounts in NOK thousand measurement Ultrasound Sum As at 31 December 2024 Goodwill 33 067 - 33 067 Trademark 27 976 - 27 976 Licence agreement 1 425 - 1 425 Technology/Patent 18 916 46 838 65 754 Customer relationships and other 683 1 821 2 504 Other tangible assets 154 42 196 Carrying value 82 221 48 700 130 921
The Urine Measurement CGU includes goodwill and
intangible assets related to Sippi® and UnoMeter™
products. Management’s assumptions have been
updated and calibrated against actual performance
in 2025, current commercial developments and
revised timing assumptions for product rollout. The
impairment test confirmed that the recoverable
amount exceeded the carrying amount and no
impairment was recognized.
Based on sales statistics from Convatec
Estimates for the Urine measurement CGU are based
on a continued roll-out of the UnoMeter™ products,
reaching full historical market
sales in 2029-2030.
Estimates for the Sippi® device anticipate new sales
starting with impact in 2027, followed by gradual
growth as both sales and recurring revenue from
established customers increase.
The recoverable amount was determined using VIU,
based on a DCF model over a 5-year forecast period
(2026–2030)
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
50
The DCF model incorporates four probability-
weighted scenarios, including moderate downside,
severe downside and a zero-commercialisation case.
• Base Case (40% weighting): Management’s best
estimate, reflecting continued rollout of
UnoMeter™ and gradual Sippi® sales from
2027.
• 30% revenue reduction in base case (25%
weighting)
• 50% revenue reduction in base case revenue
(25% weighting)
• “Zero scenario” (10% weighting)
By applying this probability-weighted approach, the
reported recoverable amount is inherently adjusted
for the identified risks of delays and margin pressure.
The inclusion of a “Zero scenario” ensures that the
valuation accounts for the possibility of a complete
absence of commercial success for new products,
effectively acting as a significant risk-adjustment to
the total recoverable amount.
The VIU calculation for the base case is based on the
following key assumptions, derived from
management’s forecasts, historical data, and market
expectations for market pricing and economy of
scale:
• Revenue Growth: Compound average annual
revenue growth of 41.7 % (2026–2030),
reflecting Increased gradual market penetration
of UnoMeter™, including introduction of
UnoMeter™ Safeti™ Max, reaching historical
market sales for the brand annually by 2029–
2030). Installed Sippi base unit gradually from
2027 (<2% of global ICU beds by 2030).
including US, with recurring revenue from
disposable units on installed base.
• Gross Margin: Average of 34.6%, based on
actual production costs and expected
economies of scale.
• EBITDA Margin: Average of 4.8% over the 5-year
period, reflecting operational efficiencies as
sales scale.
• Discount Rate: 13.3% WACC, and is calculated
using a risk-free rate, a risk premium, a market-
specific risk premium adjusted by beta via
CAPM, and a company-specific risk premium.
The tax-adjusted cost of debt is weighed with
equity and debt.
• Terminal Growth Rate: 2.0%, aligned with long-
term inflation and medical device market growth.
To reflect long-term market dynamics and potential
competitive pressure, management has applied a
conservative downward adjustment to the gross
margin in the terminal value calculation.
Management has recognized that the speed of
technological change and possibility of new entrants
may have a significant impact on growth rate
assumptions.
Management considers the headroom to be
sufficient, and the sensitivity analysis shows that the
carrying amount is robust against isolated changes in
key assumptions. An isolated increase in the discount
rate of 1 percentage point, a reduction in gross
margin of 3 percentage points, a 2-percentage point
reduction in EBITDA margin or revenue growth, or a
0.5 percentage point reduction in the long-term
growth rate, would not result in an impairment
charge. The headroom remains positive even when
these changes are applied to the probability-
weighted recoverable amount, which already
incorporates a 60% combined weighting of downside
and zero-commercialisation scenarios. Management
recognises that the recoverable amount is sensitive
to combined adverse shifts, but considers the
likelihood of such simultaneous events, beyond what
is already reflected in the weighted scenarios, to be
low.
The table below illustrates the sensitivity of the
probability-weighted recoverable amount (VIU),
expressed as headroom (TNOK), to combined
changes in the discount rate (WACC) and the gross
margin in the terminal value:
To further address the estimation uncertainty related
to the commercial roll-out and sales volumes,
management has also performed a sensitivity
analysis on the probability-weighted recoverable
amount against combined changes in the discount
rate (WACC) and overall sales volumes. This
demonstrates the robustness of the valuation against
further adverse volume shifts beyond the 60%
downside weighting already incorporated into the
model:
2 %
11 407 20 374
933- 6 989
Gross margin (TV) - Urine Measurement21 925 -6 % -4 % -2 % 0 % 11,0 % 25 711 39 386 53 062 66 738 80 413 12,0 % 9 019 20 783 32 546 44 310 56 074 13,0 % 4 444- 5 782 16 008 26 234 36 460 13,3 % 7 655- 2 205 12 065 21 925 31 785 14,0 % 15 495- 6 528- 2 439 15,0 % 24 699- 16 777- 8 855-
WACC
5 %
933- 598
Sales volume - Urine Measurement21 925 -20 % -15 % -5 % 0 % 11,0 % 55 376 58 216 63 897 66 738 69 578 12,0 % 34 698 37 101 41 907 44 310 46 713 13,0 % 18 024 20 077 24 182 26 234 28 286 13,3 % 14 048 16 018 19 956 21 925 23 894 14,0 % 4 340 6 106 9 640 11 407 13 174 15,0 % 7 056- 5 525- 2 464-
WACC
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
51
As illustrated above, the carrying amount remains
supported with a further reduction in sales volumes
at the current WACC. Management considers the
likelihood of a combined adverse event that would
result in a recoverable amount below the carrying
value (e.g., a 15% WACC combined with a 10%
volume reduction) to be low, as the starting point for
this sensitivity already includes a significant risk-
adjustment through the scenario-based weighting
During 2025, the Group has prioritized the
commercialization of the UnoMeter™ portfolio, with
UnoMeter™ Safeti™ Plus—historically the largest
revenue generator—launched successfully early in
the year. A key milestone in the Group’s integrated
strategy is the development of UnoMeter™ Safeti™
Max. As the first major innovation in this segment for
years, the Safeti™ Max incorporates patented
technology originally developed for Sippi®, creating
a direct technological bridge to the digital product.
This integration further differentiates our offering
from competitors and improves patient welfare while
establishing the market foundation for Sippi®, the
digital and connected urimeter. Sippi® is planned for
a larger-scale roll-out once the UnoMeter™ products
have fully re-established their global market
presence. While this phased approach has resulted
in delayed cash flows for Sippi® compared to
previous estimates, management maintains that the
asset holds significant value. The commercial
progress achieved through the UnoMeter™ brand,
which Sippi® will be part of, demonstrates that the
digital platform is now better positioned for long-term
commercial success, and its global revenue potential
remains robust.
Sensitivity and estimation uncertainty
The recoverable amount is sensitive to assumptions
regarding future sales volumes, timing of market
penetration, operating margins, the discount rate,
and long-term growth assumptions. Management
has also considered the potential impact of global
economic uncertainties, including supply chain
dynamics and geopolitical factors, on future
operating costs and market access. While no
significant adverse impacts have been identified as
of the reporting date, these factors are incorporated
into the scenario-based modeling to ensure that the
recoverable amounts reflect a realistic risk-adjusted
outlook.
The sensitivity analysis shows that the carrying
amount remains robust even when accounting for a
60% combined probability of downside and zero-
growth outcomes. Management considers the
headroom to be sufficient, even after applying
conservative terminal value assumptions that reflect
long-term competitive pressure.
Management considers the assumptions applied to
represent reasonable and supportable estimates at
the reporting date. However, due to the inherent
uncertainty in future market developments, actual
outcomes may differ from these estimates.
Conclusion
Based on management’s assessment, assumptions,
and the expectations applied in the business cases
and future plans, it is the Group’s conclusion that the
recoverable amounts for the cash-generating units
justify their carrying values as recognized in the
balance sheet as of 31 December 2025.
N O T E 1 7 – T R A D E R E C E I V A B L E S A N D O T H E R R E C E I V A B L E S
Amounts in NOK thousand 2025 2024 Trade receivables 0 2 759 Other receivables 2 374 1 629 Total 2 374 4 389 Due date profile for trade receivables 2025 2024 Not due 0 1 277 0-3 months 0 0 > 3 months 0 1 482 Total 0 2 759
Trade receivables are recognized at zero as of 31 December 2025 due to the Group's factoring agreement, under
which the credit risk has been transferred to the factoring provider. Consequently, receivables are derecognized
upon sale to the factoring company. Other receivables mainly consist of prepaid expenses, VAT receivables, and
security deposits. Management considers the carrying amount of other receivables to be a reasonable
approximation of their fair value, as there are no indications of significant credit risk associated with these items
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
52
N O T E 1 8 – I N V E N T O R I E S
Amounts in NOK thousand 2025 2024 Raw materials and extra parts (at cost) 349 2 987 Finished goods (at lower of cost and net realisable value) 7 769 5 425 Write-down -639 -3 085 Total 7 479 5 327
Inventories are valued at the lower of cost and net realisable value. The reduction in the carrying amount of raw
materials and components, as well as the corresponding decrease in write-downs, is primarily due to the Biim
materials that were written down in 2024. Finished goods as of 31 December 2025 consists of the UnoMeter™
portfolio. Write down are primarily related to specific finished goods where management has applied a conservative
valuation approach to reflect current commercial timeline
N O T E 19 – F I N A N C I A L
I N S T R U M E N T S
Navamedic loans
The Company has two subordinated loan
agreements with Navamedic for loans with an
aggregate outstanding amount of NOK 15.9 million
(including accrued interest) as of 31 December 2025.
Both loans have a maturity date of 31 December
2027.
During 2025, the Group completed a restructuring of
these facilities, including a principal reduction
(haircut), partial conversion into equity, and revised
repayment terms for the remaining loan balances. In
accordance with IFRS 9, the modification was
considered substantial, leading to the derecognition
of the original financial liabilities and the recognition
of new liabilities at fair value. The resulting gain/loss
from the restructuring was recognized in the income
statement under financial items.
The new loans carry an interest rate of 3-month
NIBOR + 6%, which management considers to reflect
market terms at the restructuring date. As of 31
December 2025, the balances were: Loan 1: NOK
9.055 million and Loan 2: NOK 6.839 million, both
measured at amortized cost.
As part of the loan agreement entered into on 6
September 2023 between Observe Medical ASA and
Navamedic ASA, the loan is secured by first-priority
pledges over the shares in Biim Ultrasound AS and
Observe Medical AS, as well as floating charges over
machinery, inventory, trade receivables, bank
accounts, and other material assets of Observe
Medical ASA. The lender may also require additional
pledges over shares in Observe Medical AB,
Observe Medical Nordic AB, and Observe Medical
ApS. The security is granted in favour of Navamedic
ASA as security agent on behalf of itself and other
lenders, and secures obligations under this and
related loan agreements on a shared and pro rata
basis
Following the reporting date, the Group secured new
financing from Innovation Norway in early 2026,
leading to updated priority and payment terms for the
Navamedic loans, Where Navamedic ASA has
agreed to subordinate its security interest to the
benefit of Innovation Norway. See Note 24 Events
after the reporting period for further information.
Contingent milestone payments
As part of the restructured agreement, Navamedic is
entitled to participate in a commercial upside,
independent of the loan repayments, through two
contingent milestone payments of NOK 10 million
each. These payments are subject to the
achievement of specified cumulative sales thresholds
for Sippi® (NOK 20 million and NOK 50 million).
Management has assessed the arrangement under
IAS 32 Financial Instruments: Presentation and IFRS
9 Financial Instruments. The milestone arrangement
has been classified as a financial liability and initially
recognised at fair value, determined as the present
value of probability-weighted expected future
payments. Key valuation inputs include probability-
weighted commercial scenarios (consistent with the
Group’s impairment testing), expected timing of
threshold achievement, and a risk-adjusted discount
rate of 20% reflecting the performance-contingent
nature of the obligation. At initial recognition, the fair
value of the milestone liability amounted to NOK 6.9
million.
Subsequently, the liability is measured at amortised
cost using the effective interest method (unwinding
of discount). This increase reflects that the payment
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
53
date is approaching and does not represent a change
in the underlying risk profile. At the reporting date,
the Group reassesses the probability of reaching the
specified milestones. If the probability remains
unchanged, the liability is adjusted solely by the
calculated interest expense for the period. There
exist no obligations to pay cash until the cumulative
sales thresholds have been achieved.
Estimation uncertainty
The valuation of the milestone liability involves
significant judgement, particularly relating to
expected future sales performance, timing of
milestone achievement, and selection of an
appropriate risk-adjusted discount rate. Changes in
these assumptions may materially affect the carrying
amount of the liability.
Shareholder loans
During the first half of 2025, the Group entered into
shareholder loan agreements with certain existing
shareholders (ELI AS, JPB AS, and RIC) to secure
short-term working capital financing. The total loan
amount outstanding under these agreements was
NOK 1.6 million at the reporting date. The loans
carried an annual interest rate of 15% until the due
date 30.06.2025. Following this date, the loan is
extended at an interest rate of +10% from the due
date. The agreements include customary terms for
this type of financing, including a right for the lenders
to convert outstanding amounts into equity either in
connection with a future equity raise on the same
terms as other investors, or at an agreed price not
exceeding the prevailing market price at the time of
conversion. The loans are classified as financial
liabilities measured at amortised cost. Management
considers the terms to be in line with market
conditions given the Group’s financial position at the
time the agreements were entered into.
Business Finland
The Finnish subsidiary of Biim Ultrasound AS, Biim
Ultrasound Oy has a "start-up funding" loan from
Business Finland of approximately EUR 400,000
including accrued interest. The loan is classified as
short-term interest-bearing debt. The company has
been offered a payment plan over 6 years starting
September 2025, but currently not signed any
addendum to the agreement. On 4 March 2026, the
Board of Directors decided to initiate a winding up of
Biim Ultrasound AS and its subsidiaries, including
Biim Ultrasound Oy. The loan liability is expected to
be addressed as part of the winding-up process. See
also Note 24 Events after the reporting period.
UnoMeter™ Asset Transfer Agreement –
Restructured Settlement
During 2025, the Group reached a final agreement
with Convatec/Unomedical regarding the remaining
consideration for the UnoMeter™ portfolio
acquisition. This restructuring replaced all previous
repayment schedules and terms. Under the new
agreement, the Group settled USD 1.0 million in cash
during 2025, while the remaining unsecured debt
was fixed at USD 1.0 million. This residual liability is
non-interest bearing and is payable in two equal
instalments of USD 500,000 due on 31 December
2026 and 31 December 2027.
In accordance with IFRS 9, management has
assessed the restructuring as a substantial
modification of a financial liability. The original
liability, which had a carrying amount of NOK 38.6
million, was derecognised in its entirety. The new
liability was recognised at a fair value of NOK 8.1
million, determined by discounting the future
instalments using a discount rate of 12.0%.
The difference between the carrying amount of the
derecognised debt, the cash settlement, and the fair
value of the new liability, resulted in a gain on debt
restructuring of NOK 20.2 million recognised in the
2025 income statement as other financial income
(see also note 11). Subsequent to initial recognition,
the liability is measured at amortised cost using the
effective interest method of 12.0%. As the liability is
denominated in USD, the carrying amount is also
subject to currency translation adjustments at each
reporting date.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
54
Financial liabilities as at 31 December 2025
0-3 3-12 1-2 2-3 3-4 > 4 Carrying Total months months years years years years amount Amounts in NOK million 1)Payables loan to Navamedic group1.6 18.5 20.1 15.9 Trade account payables 11.4 1.5 12.9 12.9 Other current liabilities 0.9 0.9 0.9 2)Payables to Convatec5.0 5.0 10.1 8.5 3)Other current interest-bearing liabilities6.3 6.3 6.3 4)Contingent milestone liability, Navamedic20.0 20.0 6.9 Total 17.8 9.0 23.6 20.0 70.3 51.4 Financial liabilities as at 31 December 2024 0-3 3-12 1-2 2-3 3-4 > 4 Carrying Total months months years years years years amount Amounts in NOK million Payables loan to Navamedic group 0.0 3.1 25.1 23.1 51.2 38.4 Trade account payables 16.6 1.5 18.1 18.1 Other current liabilities 1.4 1.4 1.4 Payables to Convatec 18.0 29.5 47.6 40.2 Other current interest-bearing liabilities 4.7 4.7 4.7 Total 21.3 24.0 54.6 23.1 123.0 102.8
1)
Significant change from 31 December 2024 due to restructuring of debt through haircuts of approximately 50% and
conversion to shares of NOK 5.0 million.
2) )
Significant change from 31 December 2024 due to restructuring of debt through haircuts of approximately 50%, and
payment to of NOK 10 million, resulting in full asset transfer.
3)
Innovation loan from Business Finland to Biim Ultrasound Oy, and loan arrangements with existing shareholders
4)
Contingent milestone liability reflecting a maximum payment of NOK 20 million in two equal payments when a) Sippi sales
reach NOK 20 million and b) when Sippi sales reaches NOK 50 million. The recognized financial liability (IAS32) is probability-
weighted and discounted to present value, and will be amortised by effective interest. No cash obligations exist until revenue
thresholds have been achieved.
Classification of financial assets and liabilities as at 31 December 2025
Fair value through Measured at profit or Amounts in NOK million amortised cost loss Total Current assets Cash and cash equivalients 11.5 11.5 Trade receivables and other receivables 1.4 1.4 Total current financial assets 12.9 12.9 Non-current financial liabilities Payables loan to Navamedic 15.9 15.9 Payables debt to Convatec 4.0 8.5 Contingent milestone liability (Sippi), Navemedic 6.9 6.9 Total non-current financial liabilities 26.8 0.0 26.8 Current financial liabilities Trade account payables 12.9 12.9 Other current liabilities 0.9 0.9 Payables debt to Convatec 4.5 4.5 1)Other current interest-bearing liabilities 6.3 6.3 Total current financial liabilities 24.6 24.6 Total financial liabilities 51.4 0.0 51.4
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
55
Classification of financial assets and liabilities as at 31 December 2024 Fair value through Measured at profit or Amounts in NOK million amortised cost loss Total Current assets Cash and cash equivalients 2.0 2.0 Trade receivables and other receivables 3.9 3.9 Total current financial assets 5.9 5.9 Non-current financial liabilities Payables loan to Navamedic group 38.4 38.4 Payables debt to Convatec 23.2 23,2 Total non-current financial liabilities 61.6 0.0 61.6 Current financial liabilities Trade account payables 18.1 18.1 Other current liabilities 1.4 1,4 Payables loan to Convatec 17.0 17,0 2)Other current interest-bearing liabilities 4.7 4,7 Total current financial liabilities 41.2 41.2 Total financial liabilities 102.8 0.0 102.8
1)
Other non-current interest-bearing liabilities consisting of “Business Finland” innovation loan in Biim Ultrasound Oy and loan
arrangements with existing shareholders
2)
Other non-current interest-bearing liabilities consisting of “Business Finland” innovation loan in Biim Ultrasound Oy
Additional information about the change in financial liabilities arising from financing activities Contingent Contingent milestone Loans from consideration Payables liability, Bank Overdraft Navamedic upon Lease debt to Navamedic 4)Amounts in NOK million loans facility Group acquisitions liabilities Convatec OtherTotal Carrying value 1 January 2025 38.4 40.2 4.7 83.4 Cash flow -10.1 1.4 -8.7 Change in liability due to aquisition Change in liability with 5)no cash effect-22.5 6.9 -16.8 0.2 -32.2 FX movement -4.8 -4.8 Carrying value 31 0.0 0.0 15.9 6.9 0.0 0.0 8.5 6.3 37.6 December 2025 Contingent Contingent milestone Loans from consideration Payables liability, Bank Overdraft Navamedic upon Lease debt to Navamedic Amounts in NOK million loans facility Group acquisitions liabilities Convatec Other Total Carrying value 1 January 2024 0.9 49.9 1.6 0.8 35.2 1.5 89.9 Cash flow -0.9 -0.5 -1.4 Change in liability due to aquisition Change in liability with no cash effect -11.5 -1.6 -0.3 5.0 3.2 -5.2 Carrying value 31 0.0 0.0 38.4 0.0 0.0 0.0 40.2 4.7 83.3 December 2024
4)
Loan arrangements with existing shareholders and Biim Ultrasound Oy loan, Finland
5)
Navamedic loan restructuring and conversion to share capital, partly offset by interest. Navamedic milestone payment liability
with no cash effect and Convatec debt restructuring.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
56
31.12.2025 31.12.2024 Carrying Carrying Fair value Fair value amount amount Amounts in NOK million Current financial assets Trade receivables and other receivables 1.4 1.4 3.9 3.9 Cash and cash equivalents 11.5 11.5 2.0 2.0 Total current financial assets 12.9 12.9 5.9 5.9 Total financial assets 12.9 12.9 5.9 5.9 Non-current financial liabilities Other non-current interest bearing liabilities Lease liabilities Payables loan to Navamedic group 15.9 15.9 38.4 38.4 6)Payables loan to Convatec4.0 4.0 23.2 24.8 Total non-current financial liabilities 19.9 19.9 61.6 63.2 Current financial liabilities 6)Payables loan to Convatec4.5 4.5 17.0 17.0 Trade account payables 12.9 12.9 18.1 18.1 7)Other current interest bearing liabilities6.3 6.3 4.7 4.7 Other current liabilities 0.9 0.9 1.4 1.4 Total current financial liabilities 24.6 24.6 41.2 41.2 Total financial liabilities 44.5 44.5 102.8 104.5
6)
The debt to Convatec was previously non-interest-bearing and was renegotiated to interest-bearing debt in 2024. It is classified
as Level 3 in the fair value measurement hierarchy.
7)
Other non-current interest-bearing liabilities consisting of “Business Finland” innovation loan in Biim Ultrasound Oy and loan
arrangements with existing shareholders.
For financial instruments recognised at amortised cost, the carrying amounts of current financial assets and liabilities are
considered a reasonable approximation of fair value due to their short-term nature. For non-current financial liabilities,
management has assessed that the contractual interest rates are broadly consistent with current market conditions, and
accordingly the carrying amounts are considered to approximate fair value.
N O T E 2 0 – C O N T I N G E N T C O N S I D E R A T I O N
Observe Medical International AB (OMI AB) was acquired in 2015. The purchase price included a contingent
consideration consisting of royalty payments and sales-based milestones for Sippi®.
The royalty period, which was based on revenues from sales of Sippi®, concluded at the end of 2024. As no royalty
thresholds were met during the period, the Group has no further obligations related to these payments. The
agreement included a final milestone payment contingent on accumulated Sippi® sales exceeding NOK 900 million
by 31 December 2026. As of 31 December 2025, management has reassessed the probability of reaching this
target. Given the current commercial status and the remaining time until the deadline, it is considered unlikely that
the threshold will be achieved.
Consistent with the assessment in 2024, the fair value of the contingent consideration is measured at NOK 0 as of
31 December 2025. There have been no changes in the estimated fair value recognized through profit or loss during
the 2025 financial year.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
57
N O T E 2 1 – T A X E S
Income tax
2025
2024
Current tax 0 0 Deferred tax 0 0 Tax expense/income recognised 0 0 Reconciliation of income tax Tax rate 2025 2024 Amounts in NOK thousand Result before tax -48 639 -58 727 Expected income taxes, 22% of result before tax 10 700 12 920 Differences in tax rates -62 -164 Tax expense before not recognised tax assets 12 698 13 593 Norway, change in deferred tax assets not recognised 22 % -10 947 -11 284 Denmark, change in deferred tax assets not recognised 22 % -738 -546 Sweden, change in deferred tax assets not recognised 21 % -1 013 -1 763 Total taxes 0 0
Effective tax rate 0,0 % 0,0 % Basis for Deferred Tax Liabilities and Tax Assets (-) 2025 Temporary Temporary Temporary Total 2025 differences differences differences Norway Sweden Denmark Amounts in NOK thousand Fixed assets -506 7 375 0 6 869 Other -6 440 0 0 -6 440 Total temporary differences -6 946 7 375 0 429 Tax losses carried forward -312 154 -107 350 -99 466 -518 970 Basis for temporary differences -319 100 -99 975 -99 466 -518 541 Unrecognised temporary differences 319 100 99 975 99 466 518 541 Total recognised temporary differences 0 0 0 0 Tax rate 22 % 21 % 22 % Recognised deferred tax liabilities and tax assets (-) 0 0 0 0 2024 Amounts in NOK thousand Intangible assets 48 771 8 672 0 57 443 Other -9 591 0 0 -9 591 Total temporary differences 39 180 8 672 0 47 852 Tax losses carried forward -327 135 -97 975 -100 172 -525 282 Basis for temporary differences -287 955 -89 303 -100 172 -477 430 Unrecognised temporary differences 287 955 89 303 100 172 477 430 Total recognised temporary differences 0 0 0 0 Tax rate 22 % 21 % 22 % Recognised deferred tax liabilities and tax assets (-) 0 0 0 0 Deferred tax assets 0 0 0 0 Deferred tax liabilities 0 0 0 0
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
58
Change in Deferred Tax Assets and Deferred Tax Liabilities
Effect of Foreign Recognised in acquistion and currency profit and loss equity exchange Amounts in NOK thousand 01.01.2025 during the year transactions differences 31.12.2025 Intangible assets 12 516 -11 219 110 1 408 Other -2 110 2 211 101 Tax losses carried forward -114 190 -3 691 -1 850 -119 731 Gross tax liabilities / assets (-) -103 784 -12 698 -1 740 -118 222 Deferred tax assets not recognised 103 784 12 698 1 740 118 222 Tax liabilities/assets (-) recognised 0 0 0 0 0 Effect of Foreign Recognised in acquistion and currency profit and loss equity exchange Amounts in NOK thousand 01.01.2024 during the year transactions differences 31.12.2024 Intangible assets 7 579 4 906 31 12 516 Other 5 801 -7 911 -2 110 Tax losses carried forward -99 292 -10 588 -4 310 -114 190 Gross tax liabilities / assets (-) -85 913 -13 593 -4 279 -103 784 Deferred tax assets not recognised 85 913 13 593 4 279 103 784 Tax liabilities/assets (-) recognised 0 0 0 0 0
Use of Tax Losses Carried Forward
There is not any expiration date for the use of tax losses carried forward.
N O T E 2 2 – R E L A T E D P A R T I E S
Transactions and shared costs have historically been charged by the parent Company to its subsidiaries. In addition
to Group companies, the group's related parties are: Key management personnel, close members of the family of
a person and entities that are controlled or jointly controlled by any of these. Key management personnel are defined
as the Board of Directors and the group management. Transactions and balances within the Group are eliminated
in the financial statements and are not disclosed in this note.
During 2025, the Group secured short-term working capital through loan agreements with certain shareholders
and related entities (including ELI AS, JPB AS, and RIC). These loans carried an interest rate of 15%, with a step-
up to 25% for amounts remaining outstanding after the initial due date of 30 June 2025. The transactions were
entered into on what management considers to be market terms given the Group's financial position at the time. As
of 31 December 2025, the outstanding balance including accrued interest amounted to NOK 1.6 million.
Transactions and balances with related parties
Amounts in NOK thousand As at 31.12.2025 As at 31.12.2024 Operational Expenses Reiten&Co AS 75 750 Financial expenses Navamedic ASA 2 381 5 523 Interest bearing debt Navamedic ASA 15 894 38 317 Financial expenses RIC 99 0 Interest bearing debt RIC 949 0 Financial expenses ELI AS 39 0 Interest bearing debt ELI AS 39 0 Financial expenses JPB AS 59 0 Interest bearing debt JPB AS 609 0
Transactions and Balances with related parties includes transactions with Reiten&Co, 100% owned by R. Investment Company AS (RIC),
Navamedic ASA the largest shareholder, ELI AS shareholder controlled by board member Eskild Endrerud and JPB AS, shareholder. During the
period, certain shareholder loans were partially repaid in accordance with agreed terms. Navamedic ASA is the largest shareholder in Observe
Medical ASA. The terms in the agreements between the parties are based on arm’s length
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
59
N O T E 23 – S H A R E H O L D E R I N F O R M A T I O N
Top shareholders at 31 December 2025 Rank Name Number of shares % of top 20 Ownership % Country 1 NAVAMEDIC ASA 12 564 279 13,40 % 9,23 % Norway 2 R INVESTMENT COMPANY AS 10 703 684 11,42 % 7,86 % Norway 3 SONGA CAPITAL AS 10 000 000 10,67 % 7,34 % Norway 4 JPB AS 7 170 996 7,65 % 5,27 % Norway 5 KING KONG INVEST AS 6 333 333 6,76 % 4,65 % Norway 6 JIANGSU HONGXIN MEDICAL TECHNOLO 6 000 000 6,40 % 4,41 % China 7 SEED CAPITAL AS 5 236 268 5,59 % 3,85 % Norway 8 BJØRNTVEDT, VEGARD 4 493 951 4,79 % 3,30 % Norway 9 RO, LARS 4 004 004 4,27 % 2,94 % Norway 10 EIDCO AS 4 000 000 4,27 % 2,94 % Norway 11 LIVERMORE INVEST AS 3 597 508 3,84 % 2,64 % Norway 12 GLIMT INVEST AS 3 005 113 3,21 % 2,21 % Norway 13 Em Kapital As 3 000 000 3,20 % 2,20 % Norway 14 JJB AS 2 100 000 2,24 % 1,54 % Norway 15 AKB AS 2 100 000 2,24 % 1,54 % Norway 16 SONGA X AS 2 100 000 2,24 % 1,54 % Norway 17 AGMABLY AS 2 100 000 2,24 % 1,54 % Norway 18 ABAGUST AS 2 000 000 2,13 % 1,47 % Norway 19 GINNY INVEST AS 1 616 666 1,72 % 1,19 % Norway 20 NORDNET LIVSFORSIKRING AS 1 612 772 1,72 % 1,18 % Norway Other 42 409 838 31,15 % Total number owned by top 20 93 738 574 100,00 % 68,85 % Total number of shares 136 148 412 100,00 %
The total outstanding number of shares is 136 148 412 with a nominal value of 0.42 NOK.
Number of shares owned by board of directors and group management and at 31.12.2025
Name Position Total shares 1Terje BakkenChairman of the Board 3 095 112 2Eskild EndrerudBoard Member 6 145 753 3Line TønnessenBoard Member 253 037 Jørgen Mann Chief Executive Officer 870 000 Johan M. Fagerli Chief Financial Officer 356 716
1) Bakken represents R. Investment Company, at the Board of Directors. 3,005,113 of the Shares owned by Bakken are owned through his privately
held company, Glimt Invest AS, 83,333 of the shares through his privately held company, Kikinn Invest AS and 6,666 are directly owned shares.
2) Endrerud represents the Company's shareholder, ELI AS, at the Board of Directors. Endrerud owns 100% of ATHEND Holding AS. ATHEND
Holding AS owns 25,266 shares in the Company and 50% of the shares in SEED Capital AS, who owns 5,236,268 shares in the Company. SEED
Capital AS owns 91.932% of ELI AS, who owns 884,219 shares in the Company. In total, Eskild Endrerud indirectly owns 6 145 753 shares in the
Company and directly owns 67,500 shares in the Company. 3) Tønnessen represents the shareholder R. Investment Company, at the Board of
Directors. The Shares owned by Tønnesen are owned by her directly.
Number of Share capital Share premium Movement in number of shares and share capital shares (NOK thousand) (NOK thousand) 1 January 2025 288 876 175 75 108 288 433 January 2025: Reverse share split ratio 15:1 - 269 617 763 July 2025: Share capital reduction -67 019 July 2025: Private placement 72 890 000 30 613 5 831 October 2025: Subsequent offering 24 000 000 10 080 1 920 October 2025: Private placement 20 000 000 8 400 1 600 31 December 2025 136 148 412 57 183 291 488
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
60
An extraordinary general meeting was held on January 7 2025, amongst other, to adopt a consolidation of the
Company's shares (reverse share split) in the ratio 15:1 to meet the Oslo Stock Exchange's requirement of a
minimum market value of NOK 1 per share. During 2025, Observe Medical ASA issued 116 890 000 new shares
at a subscription price of NOK 0.50 per share, and at a nominal value of NOK 0.42. 100 890 000 shares were
settled by cash and 16 000 000 shares were settled by debt conversion.
N O T E 2 4 – E V E N T S A F T E R T H E R E P O R T I N G D A T E
In 2026, the Group signed a new loan agreement with Innovation Norway to support the Group’s scaling of
operations and development activities. The loan carries specific covenants, including a requirement that existing
loans (the Navamedic loans) remain subordinated and that no payments are made on these until the debt to
Innovation Norway is settled in full. No adjustments have been made to the financial statements as a result of this
event.
On 4 March 2026, the Board of Directors of Observe Medical ASA resolved to initiate a formal winding-up process
for Biim Ultrasound AS and its subsidiaries. This decision follows the lack of commercial progress from the
Company's key customer. It represents a refocus of the Group’s resources toward the UnoMeter™ portfolio.
Based on management’s assessment, the Group does not anticipate that the winding-up process will result in
significant additional liabilities or cash outflows beyond the carrying amounts already recognized as of 31 December
2025. The winding-up is expected to result in a reduction of tax loss carryforwards related to Biim Ultrasound AS,
which may have a negative impact on the Group’s future taxable profit utilization. At the same time, the
deconsolidation of Biim Ultrasound AS is expected to have a positive effect on the Group’s equity, primarily due to
the removal of accumulated losses and negative net assets within the Biim sub-group.
Following the reporting date, the geopolitical situation in the Middle East has escalated. Management monitors the
situation, particularly regarding potential impacts on global supply chains and logistics costs.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
61
PARENT
COMPANY
ANNUAL FINANCIAL
STATEMENTS 2025
OBSERVE MEDICAL ASA
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
62
Observe Medical ASA
I N C O M E S T A T E M E N T
Amounts in NOK thousand
Note
2025
2024
Operating revenues
1 738
2 717
Other income
5
1 197
1 203
Total income
2 935
3 974
Personnel expenses
3
8 699
8 898
Other operating expenses
11
10 297
9 298
Operating expenses
18 995
18 196
Operating result before depreciation and amortization
(EBITDA)
-16 061
-14 222
Depreciation and amortization
14
214
396
Operating result (EBIT)
-16 275
-14 618
Financial income and expenses
Interest income from group companies
4 453
3 889
Financial income
10
20 238
3 409
Interest expense to group companies
-3 199
-3 523
Interest expenses
10
-2 724
-5 997
Financial expenses
10
-9 481
-1 777
Impairment of loan receivables
9,10
-42 158
-4 355
Impairment of shares in group companies
12
0
-171 243
Net financial items
10,13
-32 872
-179 598
Result before tax
-49 147
-194 216
Income tax expense
15
0
0
Result for the period
-49 147
-194 216
Allocation of result
Retained earnings
49 147
194 216
Covered by retained earnings
-49 147
-194 216
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
63
Observe Medical ASA
B A L A N C E S H E E T
Amounts in NOK thousand
Note
31.12.2025
31.12.2024
ASSETS
Property, Plant and Equipment
Equipment and other movables
14
35
250
Non-current assets
Investments in subsidiaries
12
40 793
40 793
Loans to subsidiaries
9,13
30 106
53 992
Total non-current financial assets
70 898
94 785
Total non-current assets
70 934
95 035
Current assets
Receivables from group companies
8,13
2 269
1 738
Other receivables and prepaid expenses
837
467
Bank deposits
4
10 127
843
Total current assets
13 233
3 048
Total assets
84 167
98 083
EQUITY AND LIABILITIES
Share capital
57 183
75 108
Share premium
3 055
341 939
Other paid-in equity
1 342
2 464
Total paid-in equity
61 580
419 511
Retained earnings
-49 284
-411 559
Total equity
12 296
7 952
Non-current liabilities
Contingent financial liability
6
6 899
0
Non-current liabilities to group companies
6,13
38 667
41 905
Interest bearing non-current liabilities
6
15 894
38 376
Total non-current liabilities
61 460
80 281
Current liabilities
Trade payables
7
3 288
5 166
Public duties payable
7
198
319
Interest-bearing current liabilities
7
1 597
0
Other current liabilities
7
5 328
4 364
Total current liabilities
10 411
9 849
Total liabilities
71 871
90 130
Total equity and liabilities
84 167
98 083
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
64
Oslo, April 29, 2026
The Board of Directors and CEO of Observe Medical ASA
Terje Bakken Line Tønnessen
Chair Board member
Eskild Endrerud Jørgen Mann
Board member CEO
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
65
Observe Medical ASA
E Q U I T Y
Amounts in NOK thousand
Share
capital
Share
premium
Other
paid-in
equity
Total paid-
in capital
Retained
earnings
Total
Equity as at January 1, 2025
75 108
341 939
2 464
419 511
-411 559
7 952
Share capital reduction
-67 019
-67 019
67 019
-
Share issue
49 094
9 351
58 445
58 445
Transaction costs
-6 296
-6 296
-6 296
Options
1 342
1 342
1 342
Result for the period
-49 147
-49 147
Equity as at December 31, 2025
57 183
344 994
3 806
405 983
-393 687
12 296
Share
capital
Share
premium
Other
paid-in
equity
Total paid-
in capital
Retained
earnings
Total
Equity as at January 1, 2024
49 578
331 475
1 830
382 883
-217 342
165 541
Share issue
25 530
13 747
39 277
39 277
Transaction costs
-3 283
-3 283
-3 283
Options
634
634
634
Result for the period
-194 216
-194 216
Equity as at December 31, 2024
75 108
341 939
2 464
419 511
-411 559
7 952
Movement in number of shares and share capital
Number of
shares
Share capital
(NOK thousand)
1 January 2025
288 876 175
75 108
Reverse share split ratio 15:1
- 269 617 763
Share capital reduction
-67 019
Share issues
116 890 000
49 094
31 December 2025
136 148 412
57 183
Nominal value as of 31 December 2025: NOK 0.42 per share
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
66
Observe Medical ASA
C A S H F L O W S T A T E M E N T
Amounts in NOK thousand
Note
2025
2024
Cash flow from operating activities
Result before tax
-49 147
-194 216
Depreciation
14
214
396
Impairment of shares and receivables
9,10
42 158
175 598
Non-cash effects of debt restructuring
6,10
-21 395
0
Gain(-)/Loss(+) from sale of fixed assets
0
-54
Interest expenses and change in cont. labilities not paid
6,10
9 812
4 009
Change in trade receivables and other receivables
-5
340
Change in trade payables and other current liabilities
4 139
1 390
Net cash flow from operating activities
-14 223
-12 537
Cash flow from investment activities
Proceeds from sale of tangible and intangible assets
0
790
Payments to subsidiaries
9
-22 041
-16 967
Net cash flow used in investment activities
-22 041
-16 177
Cash flow from financing activities
Share issue
50 445
19 638
Transaction costs
-6 296
-3 284
Payment of loans
7
-800
-2 378
Loans received
7
2 200
0
Net cash flow from financing activities
45 549
17 260
Change in bank deposits
9 285
-11 454
Bank deposits at the start of period
843
12 297
Bank deposits at the end of period
4
10 127
843
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
67
E X P L A N A T O R Y N O T E S T O T H E
A N N U A L F I N A N C I A L
S T A T E M E N T S 2 0 2 5
N O T E 1 - G E N E R A L
I N F O R M A T I O N
Observe Medical ASA is a Norwegian public listed
company incorporated on June 13, 2019 to own and
manage the Observe Medical business. Observe
Medical ASA was listed on Euronext Expand
(previously Oslo Axess) on November 4, 2019.
Observe Medical ASA holds 100% of all shares in its
subsidiaries Observe Medical AS, Observe Medical
AB, Observe Medical Nordic AB, Observe Medical
ApS and Biim Ultrasound AS. Observe Medical ASA
provides financing to entities in the Group.
The annual financial statements for Observe Medical
ASA for the year 2025 were approved by the Board
of Directors of Observe Medical ASA on April 29,
2026, and will be proposed to the Annual General
Meeting.
The financial statements for Observe Medical ASA
have been prepared in accordance with the
Norwegian Accounting Act and generally accepted
accounting principles in Norway (NGAAP).
Preparation of financial statements requires
management to make estimates and assumptions
that affect the reported amounts of assets, liabilities,
revenues and expenses as well as disclosures of
contingencies. Actual results may differ from
estimates.
Observe Medical ASA is registered and based in
Norway. Its head office is located in Dronning
Eufemias gate 16, 0191 Oslo, Norway.
N O T E 2 – A C C O U N T I N G
P O L I C I E S A N D B A S I S O F
P R E P A R A T I O N
Shares in Subsidiaries
Shares in subsidiary are presented according to the
cost method. Dividends and group contribution will
be recognized in the financial statement when these
are proposed by the subsidiary. Shares in
subsidiaries are reviewed for impairment whenever
events or changes in circumstances indicate that the
carrying amount may exceed the fair value of the
investment. Indications may be operating losses or
adverse market conditions. If it is considered
probable that the fair value is below Observe
Medical’s carrying value, the investment is impaired.
The impairment will be reversed if the impairment
situation is no longer present.
Foreign Currency Transactions
The functional currency of Observe Medical ASA is
Norwegian kroner (NOK). Transactions in currencies
other than the functional currency are recorded at
the exchange rate at the date of the transaction.
Monetary items denominated in foreign currencies
are translated at the exchange rate at the balance
sheet date. Realized and unrealized currency gains
and losses on transactions, assets and liabilities,
denominated in a currency other than the functional
currency are included in financial income and
expenses.
Revenue
Revenue stems from sales of administrative services
to subsidiaries. These are recognized when the
services are delivered. Interest income is recognized
in the income statement as it is accrued.
Receivables
Trade receivables and short-term intercompany
receivables are recognized at nominal value, less the
accrual for expected losses of receivables. The
accrual for losses is based on an individual
assessment of each receivable.
Cash Deposits
Cash deposits include bank deposits as at end of the
reporting period. The cash held by Observe Medical
ASA reflects that most external bank deposits are
channeled through the group financing agreement.
Transparency Act
The company is committed to meeting its
requirements in a responsible manner. A due
diligence report, prepared in accordance with the
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
68
Act, will be published on the company’s website no
later than June 30.
Payables
Trade payables and short-term intercompany
payables are recognized at nominal value.
Financial Assets and Liabilities
Financial assets are initially recognized in the balance
sheet at fair value (cost) and subsequently at the
lower of cost or fair value. Financial liabilities are
initially recognized in the balance sheet at fair value
(cost) and subsequently at amortized cost.
Expenses
Expenses are recognized in the financial statement in
the period when the services or materials are
consumed.
Income Taxes
Income tax expense represents the sum of the tax
currently payable and deferred tax. The tax payable
is based on taxable profit for the year. Deferred tax is
calculated on the basis of tax-reducing and tax
increasing temporary differences that exist between
accounting and tax values, and the tax loss carried
forward at the end of the accounting year. Tax-
increasing and tax-reducing temporary differences
that reverse or may reverse in the same period are
set off and entered net. The net deferred tax
receivable is entered on the balance sheet to the
extent that it is likely that it can be utilized. Changes
resulting from amendments and revisions in tax laws
and tax rates are recognized when the new tax laws
or rates are adopted.
Classification and valuation of fixed assets
Fixed assets consist of assets intended for long-term
ownership and use. Fixed assets are valued at
acquisition cost less depreciation and write-downs.
Long-term liabilities are entered on the balance sheet
at the nominal amount at the time of the transaction.
Plant and equipment is capitalized and appreciated
over the economic lifetime of the asset. Significant
items of plant and equipment that consist of several
material components with different lifetimes are
broken down in order to establish different
depreciation periods for the different components.
Direct maintenance of plant and equipment is
expensed on an ongoing basis under operating
costs, while additions or improvements are added to
the asset’s cost price and depreciated in line with the
asset. Plant and equipment is written down to the
recoverable amount in the event of a fall in value that
is not expected to be temporary. The recoverable
amount is the higher of the net sales value and the
value in use. Value in use is the present value of
future cash flows related to the asset. The write-down
is reversed when the basis for the write-down is no
longer present.
Going Concern assumption
The financial statements have been prepared on a
going concern basis. During 2025, the Group
significantly strengthened its financial position
through debt restructuring and equity issues, and this
was further supported in early 2026 by the formal
signing and drawdown of a NOK 15 million loan
facility from Innovation Norway.
Management’s cash flow forecasts cover at least
twelve months from the reporting date. These
forecasts are based on continued revenue growth
and assume that the Group achieves positive cash
flow from operating activities during the fourth
quarter of 2026, which is necessary to support the
Group’s continued liquidity beyond this period. The
ability to achieve this development is dependent on
continued growth in sales and order intake and
prevailing market conditions. While management
considers its assumptions to be reasonable and
notes that the Group has some flexibility to adjust its
cost base, a failure to achieve the forecasted revenue
growth and operating cash flow would require the
Group to obtain additional financing or implement
other measures in order to meet its obligations as
they fall due. There is a risk that the Group's
achievement of positive cash flow from operating
activities will be delayed. Accordingly, there is
material uncertainty with regard to the going concern
assumption, should the Group be unable to reach its
forecasted cash flows and are unable to obtain
financing from other sources. Reference is made to
note 4 in the consolidated financial statements for
further information on financial risk.
N O T E 3 – S A L A R Y E X P E N S E S
Amounts in NOK thousand
2025
2024
Salaries
5 030
5 595
Fees to Board of Directors
1 198
1 300
Employment taxes
692
1 033
Pension insurance
436
325
Other benefits
1 342
645
Total salary expenses
8 699
8 898
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
69
At year end the company had 2 employees. The
company has a contribution pension scheme that
meets the requirement of the Norwegian Act of
Mandatory Occupational Pension. The CEO, Jørgen
Mann is employed by the Danish subsidiary Observe
Medical ApS. CEO costs including salary and
expenses is invoiced to Observe Medical ASA and
affiliates according to principles for internal
transactions. For remuneration to the group
management, please refer to the consolidated
financial statement note 8.
Share option expenses of TNOK 1 342 (2024: TNOK
645) are included in “Other Benefits”. The company
is liable for the social security tax, and it is expensed
over the estimated vesting period. See Note 9 in the
Observe Medical group’s consolidated financial
statement 2025 for further information related to the
share options.
N O T E 4 – B A N K D E P O S I T S
Bank deposits of NOK 10.127 thousand, where of
restricted cash (tax withholding account) was NOK
101 thousand.
N O T E 5 - R E V E N U E S A N D
O T H E R I N C O M E
Revenues from internal services to subsidiaries.
Other income in 2025 of NOK 1.2 million from gain
on derecognition of supplier debt. In 2024, other
income of NOK 1.2 million was from an indemnity
settlement agreement related to the Biim acquisition.
N O T E 6 – N O N - C U R R E N T
L I A B I L I T I E S
Amounts in NOK thousand
2025
2024
Contingent financial liability
2)
6 899
0
Interest bearing debt to Observe
Medical AB
38 667
41 905
Interest bearing debt to
Navamedic ASA
1)
15 894
38 376
Total non-current liabilities
61 460
80 281
1
Decrease in interest bearing debt towards Navamedic ASA
from 2024 to 2025 due to debt restructuring, and a
conversion of loan to shares of NOK 5 000 thousand.
2
Contingent milestone payment liability: As part of the debt
restructuring with Navamedic ASA, contingent milestone
payments have been agreed and are classified as a financial
liability measured at fair value through profit or loss. The
liability is initially recognised at fair value and subsequently
measured at amortised cost using the effective interest
method
Navamedic loans
The Company has two subordinated loan
agreements with Navamedic for loans with an
aggregate outstanding amount of NOK 15.9 million
(including accrued interest) as of 31 December 2025.
Both loans have a maturity date of 31 December
2027.
During 2025, the Group completed a restructuring of
these facilities, including a principal reduction
(haircut), partial conversion into equity, and revised
repayment terms for the remaining loan balances. In
accordance with IFRS 9, the modification was
considered substantial, leading to the derecognition
of the original financial liabilities and the recognition
of new liabilities at fair value. The resulting gain/loss
from the restructuring was recognized in the income
statement under financial items.
The new loans carry an interest rate of 3-month
NIBOR + 6%, which management considers to reflect
market terms at the restructuring date. As of 31
December 2025, the balances were: Loan 1: NOK
9.055 million and Loan 2: NOK 6.839 million, both
measured at amortized cost.
Following the reporting date, the Group secured new
financing, leading to updated priority and payment
terms for the Navamedic loans. See Note 16 Events
after the reporting period for further information.
Contingent milestone payments
As part of the restructured agreement, Navamedic is
entitled to participate in a commercial upside,
independent of the loan repayments, through two
contingent milestone payments of NOK 10 million
each. These payments are subject to the
achievement of specified cumulative sales thresholds
for Sippi® (NOK 20 million and NOK 50 million).
Management has assessed the arrangement in
accordance with the Norwegian Accounting Act and
generally accepted accounting principles in Norway.
The milestone arrangement has been classified as a
financial liability and initially recognised at fair value,
determined as the present value of probability-
weighted expected future payments. Key valuation
inputs include probability-weighted commercial
scenarios (consistent with the Group’s impairment
testing), expected timing of threshold achievement,
and a risk-adjusted discount rate of 20% reflecting
the performance-contingent nature of the obligation.
At initial recognition, the fair value of the milestone
liability amounted to NOK 6.9 million.
Subsequently, the liability is measured at amortised
cost using the effective interest method (unwinding
of discount). This increase reflects that the payment
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
70
date is approaching and does not represent a change
in the underlying risk profile. At the reporting date,
the Group reassesses the probability of reaching the
specified milestones. If the probability remains
unchanged, the liability is adjusted solely by the
calculated interest expense for the period. There
exist no obligations to pay cash until the cumulative
sales thresholds have been achieved.
N O T E 7 – C U R R E N T
L I A B I L I T I E S
Amounts in NOK thousand
2025
2024
Trade payables
3 288
5 166
Public duties payable
198
319
Interest-bearing current liabilities
1 597
0
Other liabilities
5 328
4 364
Total current liabilities
10 411
9 849
Interest-bearing current liabilities
During the first half of 2025, the Group entered into
shareholder loan agreements with certain existing
shareholders (ELI AS, JPB AS, and RIC) to secure
short-term working capital financing. The total loan
amount outstanding under these agreements was
NOK 1.6 million at the reporting date. The loans
carried an annual interest rate of 15% until the due
date 30.06.2025. Following this date, the loan is
extended at an interest rate of +10% from the due
date. The agreements include customary terms for
this type of financing, including a right for the lenders
to convert outstanding amounts into equity either in
connection with a future equity raise on the same
terms as other investors, or at an agreed price not
exceeding the prevailing market price at the time of
conversion. The loans are classified as financial
liabilities measured at amortised cost. Management
considers the terms to be in line with market
conditions given the Group’s financial position at the
time the agreements were entered into.
N O T E 8 – C U R R E N T A S S E T S
Amounts in NOK thousand
2025
2024
Other short-term receivables
837
467
Receivables from group
companies
2 269
1 738
Bank deposits
10 127
843
Total current assets
13 233
3 048
N O T E 9 – L O A N S T O G R O U P
C O M P A N I E S
Amounts in NOK thousand
2025
2024
Observe Medical ApS
9 178
5 341
Biim Ultrasound AS
0
39 193
Observe Medical AS
20 298
9 458
Total loans to group
companies
30 106
53 992
As per 31.12.2025, a provision for loss of the loan to
Biim Ultrasound AS was made of the full amount. All
group internal loans have a fixed interest rate
of 8.00% per annum. Accrued interest shall monthly
be capitalized and added to the aggregate principal
amount of the loans outstanding under the loan
agreement.
N O T E 10 – F I N A N C I A L I N C O M E
A N D E X P E N S E S
Amounts in NOK thousand
2025
2024
Interest income from group
companies
4 453
3 889
Net currency gain
0
1 849
Change in contingent consideration
0
1 560
Gain on derecognition of debt
1)
20 238
0
Total financial income
24 690
7 298
Financial expenses
2025
2024
Interest expenses
1)
2 724
5 997
Interest expenses to group
companies
3 199
3 523
Other financial expenses and net
currency loss
2)
9 481
1 777
Impairment of investment in
subsidiaries
0
171 243
Impairment of loan receivables
2)
42 158
4 355
Total financial expenses
57 562
186 896
Net financial
income(+)/expenses (-)
-32 872
-179 598
1)
Related to restructuring of loans from Navamedic,
the difference between the carrying amount of the
original debt and the fair value of the newly
established terms is recognized as a gain in the
statement of comprehensive income. The net
amount reflects this gain offset by other minor
financial adjustments during the period.
2)
The Company has recognized a contingent financial
(milestone) liability to Navamedic. The liability
represents the fair value of two potential payments of
NOK 10 million each, contingent upon the product
Sippi® reaching specific accumulated revenue
thresholds. The arrangement is classified as a
financial liability. At initial recognition, the liability was
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
71
measured at a fair value of NOK 6,899 thousand
using a discounted cash flow model. The valuation
incorporates probability-weighted revenue scenarios
and a discount rate of 20%. Changes related to the
liability, including the unwinding of discount using the
effective interest method, are recognised as financial
expenses.
N O T E 1 1 – O T H E R O P E R A T I N G E X P E N S E S
Amounts in NOK thousand
2025
2024
Audit services
2 546
2 193
Accounting and financial services
770
687
Consultants
486
1 213
IT expenses
604
647
Legal and professional fees
2 149
1 053
Other operating expenses
1 079
1 164
Stock exchange expenses
1 161
833
Travel expenses
20
86
Other group services
1 482
1 420
Total other operating expenses
10 297
9 298
Auditor
Audit fees expensed for 2025 amount to NOK 2 546 thousand ex VAT. Fees for other assurance services amount
to NOK 956 thousand, where of NOK 315 thousand is transaction costs booked against equity.
N O T E 1 2 – S U B S I D I A R I E S
Amounts in NOK thousand
Business office
Ownership
share
Carrying amount
December 31,
2025
Carrying amount
December 31,
2024
Observe Medical AB
3)
Gothenburg, Sweden
100%
40 743
40 743
Observe Medical ApS
3)
Herlev, Denmark
100%
0
0
Observe Medical AS
Oslo, Norway
100%
50
50
Observe Medical Nordic AB
1)
Gothenburg, Sweden
100%
0
0
Biim Ultrasound AS
2)
Oslo, Norway
100%
0
0
Total
40 793
40 793
N O T E 1 3 – R E L A T E D P A R T I E S
Amounts in NOK thousand
Income
Operating
expenses
Financial
income
Financial
expenses
Receivables
Liabilities
Navamedic ASA
1)
0
0
0
2 774
0
15 894
R Investment Company AS
2)
0
0
0
99
0
949
JPB AS
3)
0
0
0
58
0
609
ELI AS
4)
0
0
0
39
0
39
Observe Medical AB
1 309
0
0
3 199
0
38 667
Observe Medical ApS
17
1 482
523
0
9 178
0
Observe Medical AS
0
0
1 027
0
20 928
0
Observe Medical Nordic AB
0
0
0
0
0
0
Biim Ultrasound AS
411
0
2 903
0
0
0
Total
1 738
1 482
4 453
6 070
30 106
56 158
1)
Navamedic ASA owned 9.23% of all shares in Observe Medical ASA as of 31 December 2025.
2)
R Investment Company AS
owned 7.86% of all shares in Observe Medical ASA as of 31 December 2025.
3)
JPB AS owned 5.27% of all shares in Observe
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
72
Medical ASA as of 31 December 2025.
4)
ELI AS owned 0.65% of all shares in Observe Medical ASA as of 31 December 2025,
controlled by board member Eskild Endrerud.
N O T E 1 4 – N O N - C U R R E N T A S S E T S
Amounts in NOK thousand
Intangible
assets
Plant
and machinery
Fixtures
and fittings
Total
Acquisition cost as of 01.01.25
635
0
506
1 141
Inflow purchased fixed assets
0
0
0
0
Outflow this year
0
0
0
0
Acquisition cost 31.12.25
635
0
506
1 141
Accumulated depreciation 31.12.25
600
0
506
1 105
Book value 31.12.25
35
0
0
35
This year's ordinary depreciations
212
0
3
214
Economic life
3 years
5 years
3 years
N O T E 1 5 – T A X E S
Amounts in NOK thousand
2025
2024
Income tax payable
0
0
Changes in deferred tax
0
0
Income tax expenses
0
0
Reconciliation of effective tax rate
Amounts in NOK thousand
2025
2024
Result before income tax
-49 147
-194 216
Permanent differences
4
35 862
172 317
Changes in temporary differences
7 267
88
Total taxable income
-6 017
-21 811
Expected income tax expenses, 22%
-1 324
-4 799
Specification of Tax Effect to Temporary Differences
Non-current assets
0
-52
Current assets
-582
-
Liabilities and provisions
-6 899
-
Non-recognized tax asset
-
-
Tax losses carried forward
-104 251
-111 708
Not included in the deferred tax calculation
111 732
111 760
Deferred tax assets/liabilities in the balance sheet
0
0
Reconciliation of Deferred Tax Assets in the Balance Sheet
Deferred tax assets January 1
0
0
Change in deferred taxes recognized in income statement
0
0
Related to impairment of shares and loan receivables, and transaction costs related to share issues
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
73
Observe Medical ASA is the holding company in Observe Medical group and has no income-generating activities
other than group services and financing of group companies, as well as some consultancy services to related
parties. In order to capitalize deferred tax assets, the company must prove taxable income through earnings in
future years or through realistic tax adjustments that enable the benefit to be utilized. Tax losses carried forward in
Norway have no expiry date. Since the company expects losses in the coming years, the company considers that
the conditions for capitalizing deferred tax assets have not been fulfilled.
N O T E 1 6 – S U B S E Q U E N T E V E N T S
In 2026, the Group signed a new loan agreement with Innovation Norway to support the Group’s scaling of
operations and development activities. The loan carries specific covenants, including a requirement that existing
loans (the Navamedic loans) remain subordinated and that no payments are made on these until the debt to
Innovation Norway is settled in full. No adjustments have been made to the financial statements as a result of this
event.
On 4 March 2026, the Board of Directors of Observe Medical ASA resolved to initiate a formal winding-up process
for Biim Ultrasound AS and its subsidiaries. This decision follows the lack of commercial progress from the
Company's key customer. It represents a refocus of the Group’s resources toward the UnoMeter™ portfolio.
Based on management’s assessment, the Group does not anticipate that the winding-up process will result in
significant additional liabilities or cash outflows beyond the carrying amounts already recognized as of 31 December
2025.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
74
AUDITOR’S
REPORT
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
75
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
76
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
77
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
78
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
79
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
80
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
81
A L T E R N A T I V E P E R F O R M A N C E
M E A S U R E S ( A P M S )
The consolidated financial statements are prepared in accordance with International Financial Reporting Standards
(IFRS). In addition to IFRS measures, the Group presents certain alternative performance measures (APMs) that
are used by management to monitor and evaluate operating performance and financial position. The APMs are
intended to provide additional information to investors and should not be considered as a substitute for, or superior
to, measures prepared in accordance with IFRS.
The APMs are defined and calculated consistently over time and are based on financial information derived from
the Group’s IFRS financial statements. As APMs are not defined under IFRS, the measures presented may not be
comparable with similarly titled measures used by other companies.
Reconciliations between IFRS measures and APMs are presented below.
Gross result Operating revenues less direct cost of materials, including cost price,
transportation and warehouse-related costs of goods sold. Gross result is
presented as a subtotal in the condensed consolidated statement of income.
Gross result adjusted Gross result adjusted for specific items that management considers not
reflective of underlying operating performance. Adjustments are described in
the reconciliation tables below.
EBIT Earnings before net financial items, results from associates and joint ventures
and income tax. EBIT is presented as a subtotal in the condensed consolidated
statement of income.
EBITDA adjusted EBITDA adjusted for items that management considers non-recurring or not
indicative of underlying operating performance. Adjustments are specified in
the reconciliation tables below.
EBITDA Earnings before interest, tax, depreciation and amortisation. EBITDA is
presented as a subtotal in the condensed consolidated statement of
comprehensive income.
Net interest-bearing debt Interest-bearing liabilities less cash and cash equivalents
Equity ratio Total equity divided by total assets
Adjusted gross result
FY 2025
FY 2024
Gross result (IFRS)
4 700
1 820
Inventory write-down
639
3 085
Gross result (adjusted)
5 338
4 905
Adjusted EBITDA
EBITDA (IFRS)
-24 020
-30 019
Inventory write-down
639
3 085
Other income
-2 253
-1 255
EBITDA (adjusted)
-25 635
-28 189
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
82
C O P Y R I G H T A N D D I S C L A I M E R
C O P Y R I G H T
Copyright of all published material including photographs, drawings and images in this document remains vested
in Observe Medical and third-party contributors as appropriate. Accordingly, neither the whole nor any part of this
document shall be reproduced in any form nor used in any manner without expressing prior permission and
applicable acknowledgements. No trademark, copyright or other notice shall be altered or removed from any
reproduction.
D I S C L A I M E R
This report includes, among other things, forward-looking information and statements that are subject to risks and
uncertainties, which may cause actual results to differ from expectations. These statements and this report are
based on current expectations, estimates, and projections regarding economic conditions. While Observe Medical
ASA believes its expectations and assumptions are reasonable, there is no guarantee that they will be achieved or
that actual results will align with those outlined in the report.
Observe Medical ASA makes no representation or warranty, express or implied, regarding the accuracy, reliability,
or completeness of this report. Neither Observe Medical ASA nor any of its directors, officers, or employees shall
be liable for any use of the information contained herein.
Observe Medical ASA comprises several legally independent entities, each with its own distinct identity. "Observe
Medical" is used as a common brand or trademark for most of these entities. In this report, the terms "Observe
Medical," "we," or "us" may be used to refer collectively to Observe Medical companies where appropriate, without
specifying any particular entity.
OBSERVE MEDICAL ASA | ANNUAL REPORT 2025
83
IR Contacts
Jørgen Mann, CEO Johan M. Fagerli, CFO
jorgen.mann@observemedical.com johan.fagerli@observemedical.com
Address
Observe Medical ASA
Dronning Eufemias gate 16
Oslo, Norway
order@observemedical.com
9845005F38B74FFJ1B652025-01-012025-12-319845005F38B74FFJ1B652024-01-012024-12-319845005F38B74FFJ1B652025-12-319845005F38B74FFJ1B652024-12-319845005F38B74FFJ1B652023-12-31OBS:IssuedCapitalPaidMember9845005F38B74FFJ1B652024-01-012024-12-31OBS:IssuedCapitalPaidMember9845005F38B74FFJ1B652024-12-31OBS:IssuedCapitalPaidMember9845005F38B74FFJ1B652023-12-31ifrs-full:SharePremiumMember9845005F38B74FFJ1B652024-01-012024-12-31ifrs-full:SharePremiumMember9845005F38B74FFJ1B652024-12-31ifrs-full:SharePremiumMember9845005F38B74FFJ1B652023-12-31ifrs-full:AdditionalPaidinCapitalMember9845005F38B74FFJ1B652024-01-012024-12-31ifrs-full:AdditionalPaidinCapitalMember9845005F38B74FFJ1B652024-12-31ifrs-full:AdditionalPaidinCapitalMember9845005F38B74FFJ1B652023-12-31OBS:PaidInCapitalMember9845005F38B74FFJ1B652024-01-012024-12-31OBS:PaidInCapitalMember9845005F38B74FFJ1B652024-12-31OBS:PaidInCapitalMember9845005F38B74FFJ1B652023-12-31ifrs-full:RetainedEarningsMember9845005F38B74FFJ1B652024-01-012024-12-31ifrs-full:RetainedEarningsMember9845005F38B74FFJ1B652024-12-31ifrs-full:RetainedEarningsMember9845005F38B74FFJ1B652023-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember9845005F38B74FFJ1B652024-01-012024-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember9845005F38B74FFJ1B652024-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember9845005F38B74FFJ1B652023-12-319845005F38B74FFJ1B652025-01-012025-12-31OBS:IssuedCapitalPaidMember9845005F38B74FFJ1B652025-12-31OBS:IssuedCapitalPaidMember9845005F38B74FFJ1B652025-01-012025-12-31ifrs-full:SharePremiumMember9845005F38B74FFJ1B652025-12-31ifrs-full:SharePremiumMember9845005F38B74FFJ1B652025-01-012025-12-31ifrs-full:AdditionalPaidinCapitalMember9845005F38B74FFJ1B652025-12-31ifrs-full:AdditionalPaidinCapitalMember9845005F38B74FFJ1B652025-01-012025-12-31OBS:PaidInCapitalMember9845005F38B74FFJ1B652025-12-31OBS:PaidInCapitalMember9845005F38B74FFJ1B652025-01-012025-12-31ifrs-full:RetainedEarningsMember9845005F38B74FFJ1B652025-12-31ifrs-full:RetainedEarningsMember9845005F38B74FFJ1B652025-01-012025-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember9845005F38B74FFJ1B652025-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMemberiso4217:NOKiso4217:NOKxbrli:shares