
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 | 181.5M | 281.6M | 256.5M | 354.1M | 374.5M | 446.2M | 491.7M | 532.6M |
| Cost of goods sold | 3.9M | 6.3M | 3.4M | 16.6M | 15.0M | (1.5M) | 1.9M | 29.2M |
| Gross profit | 177.6M | 275.3M | 253.1M | 343.9M | 378.1M | 502.2M | 523.5M | 503.4M |
| Gross profit margin, % | 97.8% | 98.7% | 97.1% | 101.0% | 112.5% | 106.5% | 94.5% | |
| Operating expense total | 202.3M | 216.3M | 274.0M | 342.3M | 419.4M | 446.7M | 474.3M | 491.3M |
| Depreciation and amortization | 13.2M | 16.2M | 15.1M | 7.5M | 7.7M | 27.7M | 28.8M | 12.8M |
| EBITDA | (24.7M) | 59.0M | (20.9M) | 1.6M | (41.3M) | 55.5M | 49.2M | 12.1M |
| EBITDA margin, % | 20.9% | -8.2% | 0.5% | -11.0% | 12.4% | 10.0% | 2.3% | |
| EBIT | (37.9M) | 42.7M | (36.1M) | (5.8M) | (49.0M) | 27.8M | 20.4M | (743.0K) |
| EBIT margin, % | 15.2% | -14.1% | -1.6% | -13.1% | 6.2% | 4.1% | -0.1% | |
| Interest income | 1.2M | 1.7M | 5.7M | 1.8M | 2.3M | 11.7M | 12.9M | 12.2M |
| Interest expense | 272.0K | 735.0K | 7.8M | 41.6M | 26.8M | 27.8M | 28.1M | 24.9M |
| Pre tax profit | (36.7M) | 45.9M | (33.2M) | (31.7M) | (71.1M) | 9.7M | 8.4M | (16.7M) |
| Income tax expense | (6.0K) | 14.1M | (10.8M) | (759.0K) | 723.0K | 8.8M | 11.7M | (15.2M) |
| Net Income | (36.7M) | 31.8M | (22.4M) | (30.9M) | (71.9M) | 979.0K | (3.3M) | (1.5M) |