
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 | 183.1M | 234.2M | 98.5M | 335.6M | 551.5M | 245.5M | 305.5M | 538.4M |
| Cost of goods sold | 152.6M | 182.9M | 51.7M | 299.1M | 520.4M | 217.1M | 260.1M | 482.3M |
| Gross profit | 30.6M | 51.3M | 46.8M | 36.5M | 31.1M | 28.4M | 45.8M | 56.5M |
| Gross profit margin, % | 16.7% | 21.9% | 47.5% | 10.9% | 5.6% | 11.6% | 15.0% | 10.5% |
| Operating expense total | 27.9M | 38.0M | 29.7M | 38.5M | 62.6M | 38.0M | 20.9M | 26.9M |
| Depreciation and amortization | 10.9M | 17.0M | 20.8M | 22.0M | 81.3M | 6.3M | 44.8M | 17.1M |
| EBITDA | 2.6M | 13.3M | 17.2M | (2.0M) | (31.5M) | (9.6M) | 24.9M | 29.6M |
| EBITDA margin, % | 1.4% | 5.7% | 17.4% | -0.6% | -5.7% | -3.9% | 8.2% | 5.5% |
| EBIT | (8.2M) | (3.7M) | (3.6M) | (24.0M) | (112.8M) | (15.8M) | (19.8M) | 12.5M |
| EBIT margin, % | -4.5% | -1.6% | -3.7% | -7.1% | -20.4% | -6.5% | -6.5% | 2.3% |
| Interest income | 154.0K | 489.0K | 1.2M | 1.7M | ||||
| Interest expense | 423.0K | 690.0K | 1.7M | 52.0K | 733.0K | 96.0K | 1.6M | 3.2M |
| Pre tax profit | (8.5M) | (3.9M) | (4.5M) | (23.2M) | (111.5M) | (14.3M) | (20.4M) | 11.0M |
| Income tax expense | (1.7M) | (889.0K) | (1.1M) | (5.1M) | 16.2M | (459.0K) | (34.0M) | 835.0K |
| Net Income | (6.8M) | (3.0M) | (3.4M) | (18.1M) | (127.7M) | (13.8M) | 13.6M | 10.2M |