
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 | 42.0M | 63.3M | 61.8M | 90.8M | 157.6M | 164.8M | 101.5M | 90.0M |
| Cost of goods sold | 26.4M | 41.2M | 42.9M | 57.3M | 84.7M | 105.0M | 64.0M | 58.1M |
| Gross profit | 15.7M | 25.5M | 18.9M | 33.5M | 72.9M | 59.8M | 37.5M | 31.9M |
| Gross profit margin, % | 37.3% | 40.3% | 30.6% | 36.8% | 46.2% | 36.3% | 37.0% | 35.5% |
| Operating expense total | 17.4M | 18.4M | 16.8M | 20.5M | 30.6M | 32.6M | 33.2M | 40.0M |
| Depreciation and amortization | 10.2M | 9.9M | 6.8M | 5.9M | 7.5M | 9.1M | 12.7M | 13.9M |
| EBITDA | (1.7M) | 7.3M | 1.5M | 12.9M | 42.5M | 27.2M | 4.3M | (8.0M) |
| EBITDA margin, % | -4.1% | 11.5% | 2.4% | 14.2% | 26.9% | 16.5% | 4.3% | -8.9% |
| EBIT | (11.9M) | (2.6M) | (5.3M) | 7.0M | 35.0M | 18.1M | (8.3M) | (24.7M) |
| EBIT margin, % | -28.3% | -4.1% | -8.6% | 7.7% | 22.2% | 11.0% | -8.2% | -27.5% |
| Interest income | 74.0K | 28.0K | 147.0K | 144.0K | 9.3M | 255.0K | 303.0K | 362.0K |
| Interest expense | 2.6M | 2.9M | 2.5M | 2.0M | 1.9M | 3.6M | 4.7M | 8.9M |
| Pre tax profit | (10.9M) | 3.5M | (1.4M) | 2.6M | 41.8M | 10.2M | (950.0K) | (33.8M) |
| Income tax expense | (1.9M) | 1.3M | 554.0K | 232.0K | 6.9M | 1.6M | 2.1M | (9.0M) |
| Net Income | (9.0M) | 2.2M | (2.0M) | 2.4M | 34.9M | 8.6M | (3.1M) | (24.8M) |