E 
113.00
-0.88%
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 894.9m
FY2018FY2025
Net income
SEK 85.9m
FY2018FY2025
Free cash flow
SEK 147.4m
FY2018FY2025
Shareholders' equity
SEK 508.9m
FY2018FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | SEK 894.9m | SEK 811.3m | SEK 751.3m | SEK 656.6m | SEK 536.0m | SEK 292.4m | SEK 261.9m | SEK 177.7m |
| Operating income | SEK 119.7m | SEK 89.8m | SEK 100.8m | SEK 79.2m | SEK 56.1m | SEK 14.7m | SEK 2.3m | −SEK 1.9m |
| Net income | SEK 85.9m | SEK 59.1m | SEK 70.8m | SEK 56.1m | −SEK 22.1m | SEK 2.7m | −SEK 7.4m | −SEK 9.7m |
| Diluted earnings per share | 6.39 | 4.41 | 5.28 | 4.19 | -1.72 | 0.26 | -0.63 | -0.83 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | SEK 1.12bn | SEK 1.14bn | SEK 805.2m | SEK 748.8m | SEK 551.1m | SEK 216.9m | SEK 196.3m | SEK 200.2m |
| Cash and short-term investments | SEK 54.1m | SEK 26.5m | SEK 51.4m | SEK 46.3m | SEK 82.8m | SEK 59.2m | SEK 5.0m | SEK 11.5m |
| Total liabilities | SEK 612.0m | SEK 679.3m | SEK 390.2m | SEK 385.0m | SEK 320.3m | SEK 69.2m | SEK 97.7m | SEK 91.9m |
| Debt | SEK 355.8m | SEK 389.7m | SEK 150.6m | SEK 163.7m | SEK 143.8m | SEK 2.4m | SEK 39.2m | SEK 51.2m |
| Shareholders' equity | SEK 508.9m | SEK 456.0m | SEK 415.0m | SEK 363.8m | SEK 230.9m | SEK 141.6m | SEK 91.6m | SEK 100.8m |
| Shares outstanding | 13m | 13m | 13m | 13m | 13m | 10m | 12m | 12m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | SEK 152.7m | SEK 89.3m | SEK 106.4m | SEK 90.1m | SEK 47.0m | SEK 49.0m | SEK 21.5m | SEK 16.2m |
| Capital spending | −SEK 5.4m | −SEK 32.8m | −SEK 10.0m | −SEK 5.8m | −SEK 3.3m | −SEK 1.2m | −SEK 20.9m | −SEK 10.6m |
| Free cash flow | SEK 147.4m | SEK 56.5m | SEK 96.4m | SEK 84.3m | SEK 43.8m | SEK 47.8m | SEK 666,567 | SEK 5.5m |
| Dividends paid | −SEK 23.5m | −SEK 23.5m | −SEK 22.6m | −SEK 19.1m | −SEK 16.4m | −SEK 866,000 | −SEK 16.4m | −SEK 16.4m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | SEK 254.8m | SEK 237.9m | SEK 239.3m | SEK 187.6m | SEK 228.1m | SEK 240.0m | SEK 226.8m | SEK 161.2m |
| Operating income | SEK 29.4m | SEK 44.8m | SEK 34.2m | SEK 15.8m | SEK 35.8m | SEK 36.2m | SEK 21.1m | −SEK 1.4m |
| Net income | SEK 18.4m | SEK 32.8m | SEK 25.2m | SEK 9.9m | SEK 23.6m | SEK 27.2m | SEK 12.7m | −SEK 3.8m |
| Diluted earnings per share | 1.37 | 2.44 | 1.88 | 0.74 | 1.76 | 2.03 | 0.95 | -0.28 |
| Cash from operations | SEK 64.0m | SEK 22.0m | SEK 51.0m | SEK 16.0m | SEK 47.0m | SEK 37.0m | SEK 20.0m | −SEK 1.0m |
| Capital spending | — | — | −SEK 1.0m | −SEK 1.0m | −SEK 1.0m | — | −SEK 26.0m | — |
| Free cash flow | — | — | SEK 50.0m | SEK 15.0m | SEK 46.0m | — | −SEK 6.0m | — |
| Total assets | SEK 1.43bn | SEK 1.14bn | SEK 1.12bn | SEK 1.09bn | SEK 1.11bn | SEK 1.12bn | SEK 1.14bn | SEK 890.9m |
| Cash and short-term investments | SEK 60.2m | SEK 86.4m | SEK 54.1m | SEK 40.5m | SEK 55.0m | SEK 46.1m | SEK 26.5m | SEK 21.1m |
| Debt | SEK 420.5m | SEK 302.0m | SEK 307.3m | SEK 53.0m | SEK 332.3m | SEK 366.9m | SEK 349.4m | SEK 197.6m |
| Shareholders' equity | SEK 548.7m | SEK 552.1m | SEK 508.9m | SEK 488.6m | SEK 478.1m | SEK 475.8m | SEK 456.0m | SEK 435.7m |
Financial ratios
Data as of 3 Nov 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Operating margin | 13.4% | 11.3% | 13.6% | 12.0% | 10.4% | 5.1% |
| Net margin | 9.6% | 7.3% | 9.4% | 8.5% | -4.1% | 0.9% |
| Return on equity | 16.9% | 13.0% | 17.1% | 15.4% | -9.6% | 1.9% |
| Return on assets | 7.7% | 5.2% | 8.8% | 7.5% | -4.0% | 1.3% |
| Free cash flow yield | 10.2% | 7.9% | 7.5% | 6.2% | 3.4% | 4.2% |
| Revenue growth | 10.3% | 8.0% | 14.4% | 22.5% | 83.4% | 11.6% |
| Earnings growth | 45.3% | -16.5% | 26.2% | -354.3% | -904.7% | -136.9% |
| Current ratio | 1.13x | 0.94x | 0.99x | 0.89x | 1.18x | 2.02x |
| Debt to equity | 0.60x | 0.77x | 0.28x | 0.42x | 0.69x | 0.08x |
| Equity ratio | 45.4% | 40.1% | 51.5% | 48.6% | 41.9% | 65.3% |
| Interest coverage | 5.92x | 5.81x | 11.84x | 15.41x | 17.83x | 12.73x |
| Buybacks as a share of market value | -0.1% | -0.1% | 0.0% | -4.2% | -23.2% | 10.8% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 10.3% | 24.6% | — |
| Operating income | 14.8% | 52.1% | — |
| Net income | 15.2% | 99.1% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 12.3% | 12.5% | 11.7% | — |
| Net margin | 8.5% | 8.7% | 6.4% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Price to earnings | 23.9 | 32.0 | 28.4 | 32.6 | -134.0 | 253.1 |
| Price to sales | 2.4 | 2.4 | 2.7 | 2.8 | 5.5 | 2.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 5 years. Last went ex-dividend on 30 Apr 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Paid in the year | 1.90 | 1.75 | 1.75 | 1.75 | 1.50 | 1.40 |
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.