
Revenue
FY, 2025
| NOK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.9B | 1.3B | 359.5M | 480.0M | 387.5M | 575.1M | 623.5M | 571.1M |
| Cost of goods sold | 142.1M | 160.1M | 198.4M | 236.7M | 206.1M | 304.5M | 333.7M | 319.0M |
| Gross profit | 1.7B | 1.2B | 161.1M | 243.3M | 181.4M | 270.6M | 289.8M | 252.1M |
| Gross profit margin, % | 88.1% | 44.8% | 50.7% | 46.8% | 47.1% | 46.5% | 44.1% | |
| Operating expense total | 1.7B | 1.1B | 89.7M | 99.5M | 111.1M | 155.2M | 196.9M | 246.9M |
| Depreciation and amortization | 1.9M | 3.0M | 2.7M | 5.7M | 10.5M | 7.7M | 11.6M | 32.2M |
| EBITDA | 54.5M | 107.9M | 71.4M | 143.7M | 70.3M | 108.3M | 127.4M | (20.2M) |
| EBITDA margin, % | 8.1% | 19.9% | 29.9% | 18.1% | 18.8% | 20.4% | -3.5% | |
| EBIT | 52.6M | 104.9M | 68.6M | 138.1M | 59.8M | 94.0M | 115.1M | (56.1M) |
| EBIT margin, % | 7.8% | 19.1% | 28.8% | 15.4% | 16.3% | 18.5% | -9.8% | |
| Interest income | 5.0M | 7.3M | 1.5M | 2.5M | 4.9M | 12.7M | 18.3M | 7.9M |
| Interest expense | 63.4M | 22.4M | 1.1M | 4.4M | 14.0M | 8.8M | 14.5M | 4.8M |
| Pre tax profit | 1.2M | 188.1M | 71.7M | 132.5M | 42.6M | 109.3M | 99.8M | (37.4M) |
| Income tax expense | 16.2M | (9.0M) | 896.0K | 20.9M | 10.0M | 26.0M | 13.9M | (2.8M) |
| Net Income | (14.9M) | 197.1M | 70.8M | 111.6M | 32.7M | 83.3M | 85.9M | (34.6M) |