
Stock Price
2023-06-28
Market Capitalization
2023-06-28
Revenue
FY, 2025
| NOK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 16.0M | 333.0M | 566.0M | 565.0M | 966.9M | 795.0M | 702.3M | 1.0B |
| Cost of goods sold | 16.0M | (4.0M) | 271.0M | 303.9M | 318.1M | 287.9M | 439.3M | |
| Gross profit | 16.0M | 405.0M | 597.0M | 294.0M | 663.0M | 476.9M | 414.4M | 600.0M |
| Gross profit margin, % | 121.6% | 105.5% | 52.0% | 68.6% | 60.0% | 59.0% | 58.2% | |
| Operating expense total | 178.0M | 174.0M | 319.0M | 44.0M | 36.5M | 46.0M | 52.1M | 58.6M |
| Depreciation and amortization | 1.0M | 378.0M | 193.0M | 112.0M | 133.5M | 102.6M | 135.4M | 249.3M |
| EBITDA | (162.0M) | 231.0M | 278.0M | 250.0M | 626.5M | 430.9M | 362.3M | 541.4M |
| EBITDA margin, % | 69.4% | 49.1% | 44.2% | 64.8% | 54.2% | 51.6% | 52.5% | |
| EBIT | (163.0M) | (170.0M) | 85.0M | 138.0M | 493.0M | 328.3M | 226.9M | 292.1M |
| EBIT margin, % | -51.1% | 15.0% | 24.4% | 51.0% | 41.3% | 32.3% | 28.4% | |
| Interest income | 5.0M | 3.0M | 2.0M | 4.0M | 17.8M | 15.8M | 9.7M | |
| Interest expense | 29.0M | 56.0M | 129.0M | 132.0M | 89.3M | 71.2M | 212.6M | 249.8M |
| Pre tax profit | (143.0M) | (199.0M) | (18.0M) | 5.0M | 309.0M | 243.6M | (12.1M) | 87.8M |
| Income tax expense | (414.0M) | (35.0M) | 58.0M | 317.8M | 133.8M | 58.7M | (23.8M) | |
| Net Income | (143.0M) | 215.0M | 17.0M | (53.0M) | (8.8M) | 109.8M | (70.8M) | 111.6M |