F 
21.30
+3.90%
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 367.2m
FY2017FY2024
Net income
SEK 113.6m
FY2017FY2024
Free cash flow
SEK 96.1m
FY2017FY2024
Shareholders' equity
SEK 2.25bn
FY2017FY2024
Income statement
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | SEK 367.2m | SEK 332.1m | SEK 369.0m | SEK 267.2m | SEK 197.1m | SEK 135.4m | SEK 125.3m | SEK 103.2m |
| Gross profit | SEK 224.9m | SEK 204.4m | SEK 210.3m | SEK 150.0m | SEK 114.3m | SEK 76.8m | SEK 71.0m | SEK 68.0m |
| Operating income | SEK 190.8m | SEK 175.4m | SEK 176.3m | SEK 126.6m | SEK 96.1m | SEK 63.8m | SEK 58.8m | SEK 53.1m |
| Net income | SEK 113.6m | −SEK 262.9m | SEK 212.0m | SEK 238.6m | SEK 311.2m | SEK 86.4m | SEK 76.5m | SEK 49.1m |
| Diluted earnings per share | 2.21 | -5.12 | 4.13 | 4.65 | 6.57 | 3.60 | 3.19 | 3.06 |
Balance sheet
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | SEK 5.27bn | SEK 5.26bn | SEK 5.25bn | SEK 5.18bn | SEK 3.97bn | SEK 2.44bn | SEK 1.78bn | SEK 1.59bn |
| Cash and short-term investments | SEK 239.0m | SEK 227.3m | SEK 515.0m | SEK 484.9m | SEK 278.1m | SEK 161.4m | SEK 49.5m | SEK 47.3m |
| Total liabilities | SEK 3.02bn | SEK 3.12bn | SEK 2.81bn | SEK 2.72bn | SEK 1.72bn | SEK 1.25bn | SEK 1.07bn | SEK 1.04bn |
| Debt | SEK 2.70bn | SEK 2.79bn | SEK 2.47bn | SEK 2.44bn | SEK 1.48bn | SEK 1.10bn | SEK 938.5m | SEK 944.9m |
| Shareholders' equity | SEK 2.25bn | SEK 2.14bn | SEK 2.44bn | SEK 2.47bn | SEK 2.25bn | SEK 1.19bn | SEK 706.0m | SEK 551.8m |
| Shares outstanding | 51m | 51m | 51m | 51m | 47m | 24m | 24m | 16m |
Cash flow
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | SEK 96.1m | SEK 127.8m | SEK 111.9m | SEK 73.8m | SEK 64.7m | SEK 30.0m | SEK 33.5m | SEK 24.9m |
| Free cash flow | SEK 96.1m | SEK 127.8m | SEK 111.9m | SEK 73.8m | SEK 64.7m | SEK 30.0m | SEK 33.5m | SEK 24.9m |
| Dividends paid | — | −SEK 37.0m | −SEK 23.6m | −SEK 23.6m | −SEK 13.9m | −SEK 13.4m | −SEK 11.2m | −SEK 8.5m |
Latest quarters
By quarter end
| Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | Dec 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | SEK 98.6m | SEK 97.7m | SEK 93.8m | SEK 92.8m | SEK 92.8m | SEK 92.1m | SEK 89.4m | SEK 85.5m |
| Gross profit | SEK 68.2m | SEK 61.0m | SEK 55.3m | SEK 52.7m | SEK 63.3m | SEK 57.8m | SEK 51.1m | SEK 52.7m |
| Operating income | SEK 59.5m | SEK 51.3m | SEK 46.0m | SEK 43.3m | SEK 57.0m | SEK 49.0m | SEK 42.2m | SEK 45.1m |
| Net income | SEK 47.5m | SEK 35.7m | SEK 20.0m | SEK 66.4m | −SEK 2.6m | SEK 27.0m | SEK 23.5m | −SEK 118.9m |
| Diluted earnings per share | 0.93 | 0.70 | 0.39 | 1.29 | -0.05 | 0.52 | 0.46 | -2.32 |
| Total assets | SEK 5.52bn | SEK 5.41bn | SEK 5.29bn | SEK 5.27bn | SEK 5.20bn | SEK 5.22bn | SEK 5.21bn | SEK 5.26bn |
| Cash and short-term investments | SEK 289.8m | SEK 209.6m | SEK 226.7m | SEK 239.0m | SEK 230.9m | SEK 229.5m | SEK 238.4m | SEK 375.2m |
| Debt | SEK 2.00bn | SEK 2.30bn | SEK 1.77bn | SEK 1.63bn | SEK 1.72bn | SEK 1.57bn | SEK 1.66bn | SEK 2.18bn |
| Shareholders' equity | SEK 2.35bn | SEK 2.31bn | SEK 2.31bn | SEK 2.25bn | SEK 2.19bn | SEK 2.19bn | SEK 2.18bn | SEK 2.14bn |
Financial ratios
Data as of 3 Nov 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.9% | 61.2% | 61.5% | 100.0% | 58.0% | 56.7% | — | — |
| Operating margin | 52.3% | 81.2% | -53.4% | — | 200.5% | 82.3% | 108.8% | — |
| Net margin | 44.3% | 30.9% | -79.2% | 50.4% | 157.9% | 63.8% | — | — |
| Return on equity | 7.1% | 5.0% | -12.3% | 5.9% | 13.8% | 7.2% | — | — |
| Return on assets | 3.0% | 2.2% | -5.0% | 2.7% | 7.8% | 3.5% | — | — |
| Free cash flow yield | — | — | — | — | 9.8% | 4.5% | 9.8% | 8.0% |
| Revenue growth | 4.3% | 10.6% | 16.0% | 45.3% | 45.6% | 8.1% | — | — |
| Earnings growth | 49.3% | -143.2% | -282.1% | -53.6% | 260.2% | 12.9% | — | — |
| Current ratio | 0.41x | 0.30x | 0.52x | 46.82x | 1.70x | 0.24x | — | — |
| Debt to equity | 1.25x | 1.20x | 1.30x | — | 0.66x | 0.91x | 1.33x | — |
| Equity ratio | 41.8% | 42.8% | 40.7% | 46.5% | 56.7% | 48.9% | — | — |
| Interest coverage | 1.91x | 2.14x | -1.41x | 0.00x | 18.64x | 5.63x | — | — |
| Buybacks as a share of market value | -7.1% | 0.0% | 0.0% | -0.0% | -24.0% | -100.6% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 11.2% | 22.1% | — |
| Operating income | 14.7% | 24.5% | — |
| Net income | -21.9% | 5.6% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 61.4% | 59.1% | 58.8% | — |
| Operating margin | 52.4% | 50.1% | 49.7% | — |
| Net margin | -21.3% | 22.6% | 41.9% | — |
Valuation history
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|
| Price to earnings | 12.4 | -5.3 | 6.4 | 12.9 | 6.7 |
| Price to sales | 3.8 | 4.2 | 3.7 | 11.5 | 10.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 23 May 2023.
| FY2023 | FY2022 | FY2021 | |
|---|---|---|---|
| Paid in the year | 0.72 | 0.46 | 0.27 |
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.