
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 | 52.0M | 55.4M | 78.9M | 100.0M | 111.9M | 135.2M | 152.1M | 176.5M |
| Cost of goods sold | 9.0M | 25.4M | 32.6M | 43.2M | 52.6M | 61.3M | 60.3M | 69.2M |
| Gross profit | 43.1M | 29.9M | 46.3M | 56.8M | 59.3M | 81.0M | 96.4M | 112.1M |
| Gross profit margin, % | 82.8% | 54.1% | 58.7% | 56.8% | 53.0% | 59.9% | 63.4% | 63.5% |
| Operating expense total | 54.8M | 51.0M | 57.5M | 72.3M | 72.3M | 84.2M | 71.7M | 77.5M |
| Depreciation and amortization | 8.9M | 20.2M | 6.6M | 7.4M | 10.2M | 9.6M | 9.0M | 9.1M |
| EBITDA | (11.7M) | (21.0M) | (11.2M) | (15.5M) | (13.0M) | (3.2M) | 24.7M | 34.6M |
| EBITDA margin, % | -22.6% | -38.0% | -14.2% | -15.5% | -11.6% | -2.4% | 16.2% | 19.6% |
| EBIT | (20.7M) | (41.2M) | (17.8M) | (22.8M) | (23.2M) | (12.8M) | 15.7M | 25.5M |
| EBIT margin, % | -39.8% | -74.5% | -22.6% | -22.8% | -20.8% | -9.4% | 10.3% | 14.4% |
| Interest income | 733.0K | 599.0K | 85.0K | 1.1M | 2.7M | 3.6M | 3.5M | |
| Interest expense | 64.0K | 636.0K | 550.0K | 1.5M | 1.3M | 872.0K | 759.0K | 674.0K |
| Pre tax profit | (19.7M) | (39.8M) | (17.5M) | (24.8M) | (23.6M) | (10.4M) | 20.1M | 25.7M |
| Income tax expense | 63.0K | 63.0K | 282.0K | (25.2M) | 12.4M | |||
| Net Income | (19.8M) | (39.9M) | (17.5M) | (24.8M) | (23.6M) | (10.6M) | 45.3M | 13.3M |