
Stock Price
2020-05-28
Market Capitalization
2020-05-28
Revenue
FY, 2025
| NOK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 667.3M | 394.9M | 318.1M | 304.7M | 911.7M | 1.6B | 1.9B | 1.6B |
| Cost of goods sold | 318.5M | 239.6M | 169.3M | 169.8M | 438.2M | 881.3M | 919.3M | 678.8M |
| Gross profit | 348.8M | 155.2M | 148.8M | 134.9M | 473.5M | 724.6M | 1.0B | 917.8M |
| Gross profit margin, % | 52.3% | 39.3% | 46.8% | 44.3% | 51.9% | 45.1% | 52.2% | 57.5% |
| Operating expense total | 361.6M | 142.2M | 114.2M | 118.3M | 402.9M | 543.5M | 790.0M | 808.1M |
| Depreciation and amortization | 28.9M | 11.9M | 7.9M | 8.2M | 89.6M | 97.9M | 113.0M | 122.7M |
| EBITDA | (18.4M) | 17.7M | 38.1M | 20.0M | 74.9M | 185.9M | 215.0M | 110.0M |
| EBITDA margin, % | -2.8% | 4.5% | 12.0% | 6.6% | 8.2% | 11.6% | 11.2% | 6.9% |
| EBIT | (47.3M) | 5.8M | 30.2M | 11.8M | (14.7M) | 88.0M | 102.0M | (12.7M) |
| EBIT margin, % | -7.1% | 1.5% | 9.5% | 3.9% | -1.6% | 5.5% | 5.3% | -0.8% |
| Interest income | 1.1M | 1.1M | 50.0K | 33.0K | 969.0K | 3.2M | 4.6M | 1.9M |
| Interest expense | 16.0M | 10.9M | 11.1M | 7.7M | 46.2M | 43.1M | 39.0M | 39.1M |
| Pre tax profit | (39.1M) | (233.0K) | 20.7M | 2.0M | (55.8M) | 56.5M | 109.9M | (43.3M) |
| Income tax expense | 3.6M | (4.0M) | (29.6M) | (24.3M) | (11.3M) | (15.1M) | 26.6M | (7.0M) |
| Net Income | (42.6M) | 3.7M | 50.3M | 26.3M | (44.5M) | 71.6M | 83.3M | (36.3M) |