G 
412.00
+0.49%
Close of 6 Nov 2026, in NOK
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in NOK, from our data supplier.
Revenue
NOK 2.92bn
FY2016FY2025
Net income
NOK 81.3m
FY2016FY2025
Free cash flow
NOK 308.5m
FY2016FY2025
Shareholders' equity
NOK 966.9m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NOK 2.92bn | NOK 2.73bn | NOK 2.67bn | NOK 2.68bn | NOK 2.52bn | NOK 2.34bn | NOK 2.02bn | NOK 1.97bn | NOK 1.85bn | NOK 1.81bn |
| Gross profit | NOK 1.74bn | NOK 1.61bn | NOK 1.57bn | NOK 1.59bn | NOK 1.43bn | NOK 1.24bn | NOK 1.13bn | NOK 1.11bn | NOK 1.01bn | NOK 992.7m |
| Research and development | — | NOK 7 | — | — | — | — | — | — | — | — |
| Operating income | NOK 113.0m | NOK 59.2m | −NOK 13.8m | NOK 54.0m | NOK 38.7m | NOK 108.1m | NOK 65.8m | NOK 70.9m | NOK 90.8m | NOK 83.2m |
| Net income | NOK 81.3m | NOK 25.5m | −NOK 38.4m | NOK 20.4m | NOK 42.8m | NOK 80.7m | NOK 37.2m | NOK 43.5m | NOK 70.0m | NOK 69.9m |
| Diluted earnings per share | 39.40 | 11.05 | -16.38 | 8.84 | 18.57 | 35.00 | 16.14 | 18.86 | 31.44 | 31.40 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NOK 2.32bn | NOK 2.28bn | NOK 2.16bn | NOK 2.36bn | NOK 2.30bn | NOK 2.20bn | NOK 1.98bn | NOK 1.45bn | NOK 1.49bn | NOK 1.40bn |
| Cash and short-term investments | NOK 389.3m | NOK 293.8m | NOK 224.1m | NOK 380.5m | NOK 507.5m | NOK 541.4m | NOK 428.2m | NOK 319.8m | NOK 354.3m | NOK 369.0m |
| Total liabilities | NOK 1.35bn | NOK 1.35bn | NOK 1.26bn | NOK 1.44bn | NOK 1.34bn | NOK 1.30bn | NOK 1.15bn | NOK 653.2m | NOK 736.2m | NOK 698.0m |
| Debt | NOK 353.1m | NOK 569.6m | NOK 486.2m | NOK 628.3m | NOK 508.0m | NOK 455.4m | NOK 486.2m | — | NOK 115.0m | NOK 125.0m |
| Shareholders' equity | NOK 966.9m | NOK 922.7m | NOK 880.8m | NOK 926.2m | NOK 958.0m | NOK 897.9m | NOK 823.2m | NOK 798.1m | NOK 757.4m | NOK 704.5m |
| Shares outstanding | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NOK 393.9m | NOK 348.3m | NOK 209.5m | NOK 215.0m | NOK 309.8m | NOK 344.1m | NOK 303.1m | NOK 129.0m | NOK 129.5m | NOK 117.6m |
| Capital spending | −NOK 85.3m | −NOK 76.7m | −NOK 96.5m | −NOK 99.9m | −NOK 136.1m | −NOK 97.0m | −NOK 56.6m | −NOK 48.8m | −NOK 144.6m | −NOK 62.7m |
| Free cash flow | NOK 308.5m | NOK 271.6m | NOK 113.0m | NOK 115.1m | NOK 173.7m | NOK 247.1m | NOK 246.5m | NOK 80.2m | −NOK 15.1m | NOK 54.9m |
| Dividends paid | −NOK 9.3m | — | −NOK 16.1m | −NOK 23.1m | −NOK 23.1m | −NOK 16.1m | −NOK 16.1m | −NOK 16.1m | −NOK 16.1m | −NOK 16.1m |
Latest quarters
By quarter end
| Dec 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | Dec 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NOK 1.77bn | NOK 573.3m | NOK 573.3m | NOK 1.66bn | NOK 829.6m | NOK 1.08bn | NOK 539.3m | NOK 1.60bn |
| Gross profit | NOK 1.02bn | NOK 335.3m | NOK 335.3m | NOK 166.2m | NOK 474.5m | −NOK 107.0m | NOK 319.8m | NOK 469.9m |
| Operating income | NOK 161.7m | −NOK 48.7m | −NOK 24.3m | NOK 166.1m | NOK 83.1m | −NOK 107.0m | −NOK 53.5m | NOK 45.7m |
| Net income | NOK 114.5m | −NOK 16.6m | −NOK 16.6m | NOK 115.2m | NOK 57.6m | −NOK 89.7m | −NOK 44.9m | NOK 30.9m |
| Diluted earnings per share | 55.53 | -8.07 | -8.07 | 49.94 | 24.97 | -38.88 | -19.44 | 13.18 |
| Cash from operations | NOK 393.0m | −NOK 178.0m | −NOK 99.0m | NOK 583.0m | NOK 292.0m | −NOK 237.0m | −NOK 118.0m | NOK 470.0m |
| Capital spending | −NOK 85.0m | −NOK 19.0m | −NOK 19.0m | −NOK 44.0m | −NOK 22.0m | −NOK 32.0m | −NOK 16.0m | −NOK 26.0m |
| Free cash flow | NOK 308.0m | −NOK 197.0m | −NOK 118.0m | NOK 539.0m | NOK 270.0m | −NOK 269.0m | −NOK 134.0m | NOK 444.0m |
| Total assets | NOK 2.32bn | NOK 2.11bn | NOK 2.11bn | NOK 2.28bn | NOK 2.28bn | NOK 2.19bn | NOK 2.19bn | NOK 2.16bn |
| Cash and short-term investments | NOK 389.3m | NOK 69.5m | NOK 69.5m | NOK 293.8m | NOK 293.8m | NOK 96.4m | NOK 96.4m | NOK 224.1m |
| Debt | NOK 353.1m | NOK 707.4m | NOK 298.2m | NOK 569.6m | NOK 162.6m | NOK 836.7m | NOK 390.8m | NOK 486.2m |
| Shareholders' equity | NOK 966.9m | NOK 861.5m | NOK 861.5m | NOK 922.7m | NOK 922.7m | NOK 797.5m | NOK 797.5m | NOK 880.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 2.9% | 4.5% | 4.9% |
| Operating income | 27.9% | 0.9% | 2.9% |
| Net income | 58.5% | 0.1% | 3.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 59.2% | 59.2% | 57.9% | 56.9% |
| Operating margin | 3.0% | 1.9% | 2.3% | 3.0% |
| Net margin | 1.9% | 0.8% | 1.3% | 1.9% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 11.9 | 35.6 | -30.8 | 66.7 | 33.1 | 14.2 | 27.9 | 19.3 | 12.4 | 8.1 |
| Price to sales | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 0.5 | 0.5 | 0.4 | 0.5 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 1 years. Last went ex-dividend on 18 Jun 2025.
| FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 3.50 | 7.00 | 10.00 | 10.00 | 7.00 | 7.00 | 7.00 | 7.00 |
- 5-for-1 split · 23 May 1990
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.