
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 | 24.0M | 47.9M | 70.6M | 137.1M | 195.3M | 244.0M | 275.3M | 343.8M |
| Cost of goods sold | 5.0M | 8.7M | 13.8M | 24.2M | 33.8M | 46.2M | 42.6M | 54.8M |
| Gross profit | 18.9M | 39.2M | 56.8M | 112.9M | 162.6M | 198.4M | 232.7M | 289.0M |
| Gross profit margin, % | 79.0% | 81.8% | 80.5% | 82.3% | 83.3% | 81.3% | 84.5% | 84.1% |
| Operating expense total | 22.0M | 27.3M | 40.7M | 79.9M | 129.9M | 225.0M | 221.1M | 215.7M |
| Depreciation and amortization | 3.7M | 7.4M | 12.6M | 23.3M | 34.1M | 50.9M | 66.1M | 63.9M |
| EBITDA | (3.1M) | 11.9M | 16.1M | 33.0M | 32.7M | (26.6M) | 11.6M | 73.3M |
| EBITDA margin, % | -12.8% | 24.8% | 22.7% | 24.1% | 16.8% | -10.9% | 4.2% | 21.3% |
| EBIT | (6.8M) | 4.5M | 3.4M | 9.6M | (1.4M) | (77.5M) | (54.5M) | 9.4M |
| EBIT margin, % | -28.2% | 9.3% | 4.9% | 7.0% | -0.7% | -31.8% | -19.8% | 2.7% |
| Interest income | 33.0K | 39.3M | 17.4M | 15.1M | 4.9M | |||
| Interest expense | 77.0K | 290.0K | 697.0K | 852.0K | 4.1M | 3.0M | 7.3M | 1.9M |
| Pre tax profit | (6.8M) | 4.2M | (35.7M) | 3.7M | 33.9M | (50.1M) | (45.8M) | 30.6M |
| Income tax expense | 240.0K | 979.0K | 2.5M | 3.9M | 2.7M | (3.6M) | (3.6M) | (4.0M) |
| Net Income | (7.0M) | 3.2M | (38.1M) | (148.0K) | 31.2M | (46.4M) | (42.3M) | 34.7M |