
Revenue
FY, 2025
| NOK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 12.6B | 12.2B | 9.2B | 9.8B | 14.5B | 11.8B | 11.1B | 9.9B |
| Cost of goods sold | 8.8B | 8.1B | 5.1B | 6.1B | 7.9B | 7.0B | 7.1B | 6.5B |
| Gross profit | 3.8B | 4.4B | 4.4B | 4.2B | 7.1B | 5.4B | 4.5B | 3.9B |
| Gross profit margin, % | 30.2% | 36.2% | 47.6% | 43.1% | 48.7% | 45.9% | 40.3% | 39.1% |
| Operating expense total | 2.8B | 3.1B | 3.9B | 3.8B | 4.2B | 3.3B | 3.8B | 3.1B |
| Depreciation and amortization | 446.0M | 665.0M | 889.0M | 411.0M | 710.0M | 603.0M | 815.0M | 568.0M |
| EBITDA | 1.0B | 1.3B | 498.0M | 436.0M | 3.1B | 2.1B | 561.0M | 741.0M |
| EBITDA margin, % | 8.0% | 10.3% | 5.4% | 4.4% | 21.3% | 17.7% | 5.1% | 7.5% |
| EBIT | 561.0M | 597.0M | (391.0M) | 25.0M | 2.4B | 1.5B | (254.0M) | 173.0M |
| EBIT margin, % | 4.4% | 4.9% | -4.3% | 0.3% | 16.4% | 12.6% | -2.3% | 1.7% |
| Interest income | 10.0M | 12.0M | 5.0M | 4.0M | 31.0M | 93.0M | 84.0M | 47.0M |
| Interest expense | 804.0M | 211.0M | 170.0M | 200.0M | 191.0M | 313.0M | 370.0M | 338.0M |
| Pre tax profit | 1.6B | 2.2B | (1.7B) | (295.0M) | 2.8B | 591.0M | (887.0M) | 316.0M |
| Income tax expense | 78.0M | 149.0M | 186.0M | 68.0M | 206.0M | 110.0M | 95.0M | (88.0M) |
| Net Income | 1.5B | 2.0B | (1.9B) | (363.0M) | 2.6B | 481.0M | (982.0M) | 404.0M |