
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 | 184.0M | 188.9M | 209.9M | 278.4M | 382.1M | 512.0M | 531.4M | 565.4M |
| Cost of goods sold | 122.6M | 138.8M | 139.5M | 166.7M | 218.6M | 312.9M | 322.6M | 345.0M |
| Gross profit | 61.4M | 50.0M | 70.3M | 111.7M | 163.5M | 199.1M | 208.9M | 220.3M |
| Gross profit margin, % | 26.5% | 33.5% | 40.1% | 42.8% | 38.9% | 39.3% | 39.0% | |
| Operating expense total | 59.7M | 64.1M | 71.6M | 83.9M | 97.1M | 144.9M | 139.8M | 147.6M |
| Depreciation and amortization | 6.2M | 5.8M | 3.7M | 6.7M | 7.2M | 11.9M | 14.8M | 31.4M |
| EBITDA | 1.6M | (14.7M) | (5.8M) | 24.7M | 74.8M | 54.1M | 69.0M | 72.7M |
| EBITDA margin, % | -7.8% | -2.8% | 8.9% | 19.6% | 10.6% | 13.0% | 12.9% | |
| EBIT | 9.4M | 32.8M | (9.5M) | 18.0M | 67.6M | 42.2M | 68.0M | 46.1M |
| EBIT margin, % | 17.3% | -4.5% | 6.5% | 17.7% | 8.2% | 12.8% | 8.1% | |
| Interest income | 555.0K | 10.0K | 2.5M | 2.8M | 3.1M | 4.6M | 3.1M | 1.1M |
| Interest expense | 1.8M | 2.4M | 3.8M | 4.4M | 3.4M | 14.3M | 16.8M | 21.2M |
| Pre tax profit | 7.0M | 28.8M | (16.6M) | 2.4M | 42.5M | (6.2M) | (1.6M) | (15.7M) |
| Income tax expense | (273.0K) | 820.0K | (136.0K) | 1.7M | 13.1M | 7.5M | 3.9M | 7.9M |
| Net Income | 7.3M | 27.9M | (16.5M) | 619.0K | 29.4M | (13.7M) | (5.5M) | (23.5M) |