
Stock Price
2024-10-29
Market Capitalization
2024-10-29
Revenue
FY, 2025
| NOK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 827.2M | 918.5M | 862.4M | 946.9M | 931.7M | 1.1B | 1.2B | 1.1B |
| Cost of goods sold | 294.5M | 278.3M | 309.8M | 297.1M | 260.6M | 582.6M | 528.9M | 504.1M |
| Gross profit | 532.7M | 640.2M | 552.6M | 649.8M | 671.2M | 558.8M | 640.5M | 621.9M |
| Gross profit margin, % | 64.4% | 69.7% | 64.1% | 68.6% | 72.0% | 49.0% | 54.8% | 55.2% |
| Operating expense total | 482.6M | 573.6M | 523.2M | 573.2M | 618.9M | 431.4M | 501.4M | 514.6M |
| Depreciation and amortization | 26.8M | 38.0M | 145.9M | 33.3M | 123.1M | 126.0M | 34.7M | 54.7M |
| EBITDA | 49.1M | 66.6M | 29.5M | 76.6M | 52.3M | 127.5M | 139.1M | 107.3M |
| EBITDA margin, % | 5.9% | 7.3% | 3.4% | 8.1% | 5.6% | 11.2% | 11.9% | 9.5% |
| EBIT | 22.4M | 28.7M | (116.4M) | 43.3M | (70.8M) | 1.4M | 104.3M | 52.6M |
| EBIT margin, % | 2.7% | 3.1% | -13.5% | 4.6% | -7.6% | 0.1% | 8.9% | 4.7% |
| Interest income | 3.9M | 1.3M | 1.8M | 6.4M | 5.8M | |||
| Interest expense | 50.2M | 61.9M | 52.3M | 81.2M | 48.9M | 54.5M | 34.2M | 36.5M |
| Pre tax profit | (28.7M) | (40.9M) | (162.2M) | (40.0M) | (124.3M) | (37.3M) | 82.3M | 23.9M |
| Income tax expense | (35.0M) | 20.7M | 12.8M | (16.4M) | 1.8M | 26.3M | 20.5M | 3.5M |
| Net Income | 6.3M | (61.6M) | (175.0M) | (23.6M) | (126.1M) | (63.6M) | 61.8M | 20.3M |