G
15.78
-0.38%
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 6.23bn
FY2016FY2025
Net income
SEK 128.0m
FY2016FY2025
Free cash flow
SEK 216.0m
FY2016FY2025
Shareholders' equity
SEK 1.69bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | SEK 6.23bn | SEK 6.34bn | SEK 5.83bn | SEK 4.81bn | SEK 3.14bn | SEK 2.11bn | SEK 1.97bn | SEK 1.18bn | SEK 996.9m | SEK 680.7m |
| Gross profit | SEK 3.49bn | SEK 3.51bn | SEK 3.21bn | SEK 2.55bn | SEK 1.75bn | SEK 1.22bn | SEK 1.12bn | SEK 589.5m | SEK 517.8m | SEK 332.0m |
| Operating income | SEK 258.0m | SEK 384.0m | SEK 394.0m | SEK 308.0m | SEK 156.2m | SEK 78.2m | SEK 28.8m | SEK 3.7m | SEK 28.1m | SEK 9.0m |
| Net income | SEK 128.0m | SEK 196.0m | SEK 216.0m | SEK 184.0m | SEK 92.0m | SEK 37.5m | SEK 7.2m | −SEK 5.7m | SEK 859,000 | −SEK 4.5m |
| Diluted earnings per share | 2.25 | 3.45 | 3.82 | 3.30 | 1.81 | 0.81 | 0.19 | -0.15 | 0.02 | -0.12 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | SEK 6.23bn | SEK 6.04bn | SEK 5.36bn | SEK 5.02bn | SEK 3.17bn | SEK 1.99bn | SEK 1.36bn | SEK 1.28bn | SEK 553.4m | SEK 312.9m |
| Cash and short-term investments | SEK 651.0m | SEK 688.0m | SEK 416.0m | SEK 476.0m | SEK 352.2m | SEK 95.4m | SEK 44.5m | SEK 96.3m | SEK 33.7m | SEK 6.1m |
| Total liabilities | SEK 4.54bn | SEK 4.36bn | SEK 3.85bn | SEK 3.69bn | SEK 2.28bn | SEK 1.52bn | SEK 1.15bn | SEK 1.08bn | SEK 548.0m | SEK 312.2m |
| Debt | SEK 2.66bn | SEK 2.88bn | SEK 2.39bn | SEK 2.28bn | SEK 1.39bn | SEK 892.0m | SEK 734.8m | SEK 636.9m | SEK 226.1m | SEK 114.3m |
| Shareholders' equity | SEK 1.69bn | SEK 1.66bn | SEK 1.48bn | SEK 1.30bn | SEK 895.7m | SEK 468.3m | SEK 219.4m | SEK 202.8m | SEK 5.3m | SEK 700,000 |
| Shares outstanding | 57m | 57m | 57m | 56m | 51m | 46m | 38m | 38m | 38m | 38m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | SEK 314.0m | SEK 601.0m | SEK 379.0m | SEK 431.0m | SEK 174.5m | SEK 192.9m | SEK 98.3m | SEK 3.4m | SEK 20.8m | SEK 2.6m |
| Capital spending | −SEK 98.0m | −SEK 128.0m | −SEK 98.0m | −SEK 102.0m | −SEK 44.0m | −SEK 66.0m | −SEK 31.4m | −SEK 52.3m | −SEK 26.9m | −SEK 12.4m |
| Free cash flow | SEK 216.0m | SEK 473.0m | SEK 281.0m | SEK 329.0m | SEK 130.5m | SEK 126.9m | SEK 66.9m | −SEK 48.9m | −SEK 6.1m | −SEK 9.8m |
| Dividends paid | −SEK 2.0m | −SEK 6.0m | −SEK 1.0m | — | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | SEK 1.85bn | SEK 1.39bn | SEK 1.79bn | SEK 1.60bn | SEK 1.61bn | SEK 1.22bn | SEK 1.77bn | SEK 1.54bn |
| Gross profit | SEK 1.02bn | SEK 824.0m | SEK 913.0m | SEK 79.0m | SEK 938.0m | SEK 758.0m | SEK 993.0m | SEK 871.0m |
| Operating income | SEK 104.0m | SEK 3.0m | SEK 85.0m | SEK 79.0m | SEK 157.0m | SEK 13.0m | SEK 173.0m | SEK 136.0m |
| Net income | SEK 73.0m | −SEK 21.0m | SEK 50.0m | SEK 32.0m | SEK 65.0m | −SEK 19.0m | SEK 62.0m | SEK 54.0m |
| Diluted earnings per share | 1.29 | -0.37 | 0.88 | 0.56 | 1.14 | -0.33 | 1.09 | 0.95 |
| Cash from operations | −SEK 7.0m | SEK 137.0m | SEK 206.0m | SEK 47.0m | −SEK 78.0m | SEK 139.0m | SEK 282.0m | SEK 121.0m |
| Capital spending | −SEK 38.0m | −SEK 34.0m | −SEK 31.0m | −SEK 24.0m | −SEK 26.0m | −SEK 19.0m | −SEK 25.0m | −SEK 31.0m |
| Free cash flow | −SEK 45.0m | SEK 103.0m | SEK 175.0m | SEK 23.0m | −SEK 104.0m | SEK 120.0m | SEK 257.0m | SEK 90.0m |
| Total assets | SEK 6.56bn | SEK 6.34bn | SEK 6.23bn | SEK 6.19bn | SEK 6.02bn | SEK 5.65bn | SEK 6.04bn | SEK 5.67bn |
| Cash and short-term investments | SEK 483.0m | SEK 600.0m | SEK 651.0m | SEK 562.0m | SEK 618.0m | SEK 694.0m | SEK 688.0m | SEK 456.0m |
| Debt | SEK 523.0m | SEK 298.0m | SEK 2.66bn | SEK 2.55bn | SEK 2.50bn | SEK 2.81bn | SEK 2.88bn | SEK 2.70bn |
| Shareholders' equity | SEK 1.83bn | SEK 1.74bn | SEK 1.69bn | SEK 1.69bn | SEK 1.66bn | SEK 1.58bn | SEK 1.66bn | SEK 1.56bn |
Financial ratios
Data as of 28 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 56.1% | 55.4% | 55.0% | 53.0% | 55.6% | 57.8% |
| Operating margin | 4.1% | 6.1% | 7.2% | 6.3% | 5.0% | 3.3% |
| Net margin | 2.1% | 3.1% | 3.7% | 3.8% | 2.9% | 1.8% |
| Return on equity | 7.6% | 11.8% | 14.6% | 14.1% | 10.3% | 8.0% |
| Return on assets | 2.1% | 3.2% | 4.0% | 3.7% | 2.9% | 1.9% |
| Free cash flow yield | 44.8% | 79.2% | 52.1% | 59.1% | 26.6% | 34.6% |
| Revenue growth | -1.8% | 8.7% | 21.2% | 53.2% | 48.6% | 7.1% |
| Earnings growth | -34.7% | -9.3% | 17.4% | 100.0% | 145.3% | 420.8% |
| Current ratio | 1.75x | 1.58x | 1.41x | 1.37x | 1.31x | 0.90x |
| Debt to equity | 1.31x | 1.48x | 1.37x | 1.48x | 1.32x | 1.66x |
| Equity ratio | 27.1% | 27.5% | 27.6% | 25.9% | 28.2% | 23.5% |
| Interest coverage | 1.79x | 2.46x | 3.29x | 4.24x | 4.55x | 2.96x |
| Buybacks as a share of market value | 0.0% | -0.5% | -1.5% | -9.8% | -9.8% | -21.4% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 9.0% | 24.1% | 23.6% |
| Operating income | -5.7% | 27.0% | — |
| Net income | -11.4% | 27.8% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 55.7% | 55.0% | 55.2% | 54.8% |
| Operating margin | 5.1% | 5.8% | 5.5% | 4.8% |
| Net margin | 2.6% | 3.1% | 3.0% | 2.4% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 20.3 | 20.4 | 18.4 | 19.2 | 48.5 | 49.5 | 183.8 | -180.4 |
| Price to sales | 0.4 | 0.6 | 0.7 | 0.7 | 1.4 | 0.9 | 0.7 | 0.9 |
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.