
Revenue
FY, 2025
| NOK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 22.5M | 113.7M | 154.0M | 413.9M | 505.0M | 573.0M | 574.7M | 591.2M |
| Cost of goods sold | 13.6M | 7.0M | 17.6M | 92.9M | 115.0M | 132.7M | 146.7M | 149.7M |
| Gross profit | 8.9M | 106.7M | 136.4M | 321.1M | 389.9M | 440.3M | 428.0M | 441.5M |
| Gross profit margin, % | 39.6% | 93.9% | 88.6% | 77.6% | 77.2% | 76.8% | 74.5% | 74.7% |
| Operating expense total | 49.1M | 97.0M | 181.7M | 327.9M | 419.8M | 415.8M | 443.3M | 374.2M |
| Depreciation and amortization | 713.0K | 5.0M | 7.2M | 43.0M | 56.2M | 48.3M | 70.0M | 34.2M |
| EBITDA | (40.2M) | 9.7M | (45.3M) | (6.8M) | (29.9M) | 24.5M | (15.2M) | 67.3M |
| EBITDA margin, % | -178.8% | 8.6% | -29.4% | -1.6% | -5.9% | 4.3% | -2.6% | 11.4% |
| EBIT | (40.9M) | 4.7M | (52.5M) | (49.8M) | (86.1M) | (23.8M) | (85.2M) | 33.1M |
| EBIT margin, % | -182.0% | 4.2% | -34.1% | -12.0% | -17.1% | -4.2% | -14.8% | 5.6% |
| Interest income | 23.0K | 19.0K | 236.0K | 259.0K | 291.0K | 563.0K | 458.0K | 1.4M |
| Interest expense | 1.5M | 1.4M | 1.8M | 3.7M | 3.3M | 5.3M | 5.5M | 2.3M |
| Pre tax profit | (42.3M) | 3.3M | (54.2M) | (53.7M) | (90.4M) | (30.0M) | (91.3M) | 32.7M |
| Income tax expense | 83.0K | 1.4M | (4.8M) | (7.0M) | (7.0M) | (8.6M) | 8.3M | |
| Net Income | (42.3M) | 3.2M | (55.6M) | (48.9M) | (83.4M) | (23.1M) | (82.7M) | 24.5M |