
Stock Price
2021-01-28
Market Capitalization
2021-01-28
Revenue
FY, 2025
| NOK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.6B | 5.4B | 4.6B | 3.0B | 1.1B | 539.0M | 922.0M | 390.0M |
| Cost of goods sold | 1.5B | 2.6B | 450.0M | 294.0M | 420.0M | 163.0M | 196.0M | |
| Gross profit | 3.1B | 2.8B | 4.1B | 2.7B | 639.0M | 376.0M | 726.0M | 390.0M |
| Gross profit margin, % | 67.3% | 51.8% | 90.2% | 90.1% | 60.3% | 69.8% | 78.7% | 100.0% |
| Operating expense total | 2.5B | 2.3B | 3.9B | 2.5B | 396.0M | 364.0M | 77.0M | 348.0M |
| Depreciation and amortization | 664.0M | 270.0M | 61.0M | 82.0M | 66.0M | 28.0M | 28.0M | 57.0M |
| EBITDA | 418.0M | 332.0M | (53.0M) | (150.0M) | (19.0M) | (352.0M) | 648.0M | 67.0M |
| EBITDA margin, % | 9.0% | 6.2% | -1.2% | -5.0% | -1.8% | -65.3% | 70.3% | 17.2% |
| EBIT | (246.0M) | 62.0M | (114.0M) | (232.0M) | (85.0M) | (380.0M) | 620.0M | 10.0M |
| EBIT margin, % | -5.3% | 1.2% | -2.5% | -7.8% | -8.0% | -70.5% | 67.2% | 2.6% |
| Interest income | 114.0M | 114.0M | 109.0M | 118.0M | 159.0M | 168.0M | 891.0M | 174.0M |
| Interest expense | 305.0M | 161.0M | 181.0M | 186.0M | 186.0M | 211.0M | 113.0M | 60.0M |
| Pre tax profit | (466.0M) | 192.0M | (384.0M) | (334.0M) | (259.0M) | (372.0M) | 1.6B | (157.0M) |
| Income tax expense | 136.0M | 43.0M | 85.0M | (23.0M) | 2.0M | 3.0M | ||
| Net Income | (602.0M) | 149.0M | (469.0M) | (311.0M) | (261.0M) | (372.0M) | 1.6B | (157.0M) |