D 
0.16
+6.67%
Close of 9 Nov 2026, in SEK
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in SEK, from our data supplier.
Revenue
SEK 895.8m
FY2016FY2025
Net income
−SEK 97.0m
FY2016FY2025
Free cash flow
−SEK 170.2m
FY2016FY2025
Shareholders' equity
SEK 174.3m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | SEK 895.8m | SEK 1.61bn | SEK 2.11bn | SEK 2.56bn | SEK 2.52bn | SEK 2.35bn | SEK 2.33bn | SEK 2.27bn | SEK 1.78bn | SEK 1.54bn |
| Operating income | −SEK 134.9m | −SEK 99.4m | −SEK 378.0m | SEK 16.8m | SEK 76.5m | SEK 87.4m | SEK 70.8m | SEK 72.1m | SEK 59.1m | SEK 52.6m |
| Net income | −SEK 97.0m | −SEK 39.4m | −SEK 418.6m | −SEK 16.5m | SEK 43.5m | SEK 56.1m | −SEK 3.2m | SEK 40.2m | SEK 36.5m | SEK 423.4m |
| Diluted earnings per share | -0.16 | -1.40 | -14.91 | -0.97 | 3.33 | 4.57 | -0.26 | 3.27 | 2.97 | 34.48 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | SEK 573.5m | SEK 961.7m | SEK 1.18bn | SEK 1.68bn | SEK 1.75bn | SEK 1.15bn | SEK 1.08bn | SEK 1.35bn | SEK 1.11bn | SEK 1.01bn |
| Cash and short-term investments | SEK 70.0m | SEK 48.0m | SEK 30.2m | SEK 46.2m | SEK 35.6m | SEK 53.7m | SEK 10.7m | SEK 177.9m | SEK 76.9m | SEK 95.4m |
| Total liabilities | SEK 399.2m | SEK 773.1m | SEK 951.8m | SEK 1.11bn | SEK 1.15bn | SEK 698.0m | SEK 669.1m | SEK 970.4m | SEK 754.8m | SEK 662.0m |
| Debt | SEK 193.1m | SEK 324.5m | SEK 392.0m | SEK 408.8m | SEK 416.3m | SEK 213.2m | SEK 245.5m | SEK 411.2m | SEK 304.9m | SEK 252.3m |
| Shareholders' equity | SEK 174.3m | SEK 188.6m | SEK 230.8m | SEK 569.4m | SEK 598.5m | SEK 442.2m | SEK 395.4m | SEK 364.9m | SEK 338.3m | SEK 339.7m |
| Shares outstanding | 624m | 28m | 28m | 17m | 13m | 12m | 12m | 12m | 12m | 12m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −SEK 85.1m | SEK 41.6m | SEK 55.9m | SEK 59.4m | −SEK 97.1m | SEK 90.6m | −SEK 9.8m | SEK 70.2m | SEK 11.4m | −SEK 30.3m |
| Capital spending | −SEK 85.1m | −SEK 3.1m | −SEK 58.3m | −SEK 31.7m | −SEK 18.4m | −SEK 20.1m | −SEK 18.2m | −SEK 4.1m | −SEK 1.6m | −SEK 11.4m |
| Free cash flow | −SEK 170.2m | SEK 38.5m | −SEK 2.4m | SEK 27.7m | −SEK 115.5m | SEK 70.5m | −SEK 28.0m | SEK 66.1m | SEK 9.9m | −SEK 41.7m |
| Dividends paid | — | — | −SEK 28.1m | — | −SEK 24.6m | −SEK 24.6m | −SEK 12.3m | −SEK 12.3m | −SEK 33.8m | −SEK 19.7m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | SEK 224.9m | SEK 223.0m | SEK 252.0m | SEK 214.3m | SEK 244.0m | SEK 340.2m | SEK 433.9m | SEK 343.8m |
| Operating income | −SEK 8.3m | −SEK 3.4m | −SEK 2.2m | −SEK 81.5m | −SEK 82.5m | −SEK 3.9m | SEK 2.9m | −SEK 6.2m |
| Net income | −SEK 14.6m | −SEK 8.8m | SEK 8.4m | −SEK 92.3m | −SEK 92.1m | −SEK 13.3m | SEK 89.2m | −SEK 35.5m |
| Diluted earnings per share | -0.02 | -0.01 | 0.01 | -0.15 | -0.15 | -0.02 | 3.18 | -1.26 |
| Cash from operations | −SEK 8.0m | −SEK 18.0m | −SEK 38.0m | −SEK 41.0m | SEK 26.0m | −SEK 34.0m | SEK 16.0m | SEK 18.0m |
| Capital spending | −SEK 1.0m | −SEK 1.0m | −SEK 38.0m | — | −SEK 1.0m | — | — | — |
| Free cash flow | −SEK 9.0m | −SEK 19.0m | −SEK 76.0m | — | SEK 25.0m | — | — | — |
| Total assets | SEK 565.3m | SEK 560.9m | SEK 573.5m | SEK 530.1m | SEK 659.0m | SEK 848.7m | SEK 961.7m | SEK 928.1m |
| Cash and short-term investments | SEK 45.7m | SEK 50.9m | SEK 70.0m | SEK 20.7m | SEK 25.4m | SEK 11.9m | SEK 48.0m | SEK 33.4m |
| Debt | SEK 154.7m | SEK 151.7m | SEK 167.1m | SEK 155.4m | SEK 280.8m | SEK 291.8m | SEK 324.5m | SEK 324.4m |
| Shareholders' equity | SEK 152.3m | SEK 166.5m | SEK 174.3m | SEK 73.0m | SEK 79.5m | SEK 169.3m | SEK 188.6m | SEK 96.5m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -29.5% | -17.6% | -5.5% |
| Net income | 80.5% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -9.4% | -8.3% | -3.6% | -0.5% |
| Net margin | -5.5% | -8.0% | -3.9% | 0.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -1.1 | -0.5 | -0.1 | -4.8 | 4.6 | 1.4 | -21.0 | 1.5 | 1.8 | 0.2 |
| Price to sales | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 18 Apr 2023.
| FY2022 | FY2021 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.02 | 0.02 | 0.01 | 0.018 | 0.016 | 0.015 | 0.012 | 0.012 |
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.