12.30
+4.41%
Close of 9 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 2.95bn
FY2016FY2025
Net income
−NOK 1.13bn
FY2016FY2025
Free cash flow
−NOK 173.3m
FY2016FY2025
Shareholders' equity
NOK 2.67bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NOK 2.95bn | NOK 4.86bn | NOK 4.52bn | NOK 4.91bn | NOK 3.54bn | NOK 3.07bn | NOK 3.40bn | NOK 1.49bn | NOK 1.41bn | NOK 1.22bn |
| Gross profit | NOK 1.47bn | NOK 2.35bn | NOK 2.02bn | NOK 2.26bn | NOK 1.84bn | NOK 1.57bn | NOK 1.73bn | NOK 788.4m | NOK 761.9m | NOK 576.7m |
| Research and development | — | — | — | — | — | — | — | — | NOK 65.5m | NOK 49.3m |
| Operating income | −NOK 285.1m | −NOK 777.1m | −NOK 556.4m | −NOK 319.2m | −NOK 192.5m | −NOK 8.1m | NOK 120.1m | NOK 86.2m | NOK 99.3m | NOK 299.3m |
| Net income | −NOK 1.13bn | −NOK 279.1m | NOK 1.21bn | −NOK 426.0m | −NOK 327.6m | −NOK 147.8m | NOK 107.5m | NOK 141.5m | NOK 69.5m | NOK 208.3m |
| Diluted earnings per share | -4.53 | -1.33 | 5.87 | -2.12 | -2.26 | -0.74 | 0.54 | 0.71 | 0.35 | 1.04 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NOK 5.29bn | NOK 7.14bn | NOK 6.43bn | NOK 7.90bn | NOK 6.52bn | NOK 6.16bn | NOK 4.83bn | NOK 2.62bn | NOK 2.39bn | NOK 2.42bn |
| Cash and short-term investments | NOK 230.8m | NOK 420.1m | NOK 154.3m | NOK 713.5m | NOK 600.2m | NOK 1.64bn | NOK 169.3m | NOK 138.5m | NOK 171.6m | NOK 208.1m |
| Total liabilities | NOK 2.62bn | NOK 3.54bn | NOK 3.21bn | NOK 4.43bn | NOK 3.03bn | NOK 2.57bn | NOK 2.67bn | NOK 1.08bn | NOK 978.9m | NOK 1.09bn |
| Debt | NOK 1.69bn | NOK 1.89bn | NOK 1.56bn | NOK 2.27bn | NOK 1.47bn | NOK 1.48bn | NOK 1.60bn | NOK 521.9m | NOK 386.9m | NOK 445.8m |
| Shareholders' equity | NOK 2.67bn | NOK 3.60bn | NOK 3.21bn | NOK 2.99bn | NOK 3.11bn | NOK 3.18bn | NOK 2.15bn | NOK 1.54bn | NOK 1.41bn | NOK 1.33bn |
| Shares outstanding | 250m | 210m | 205m | 201m | 145m | 200m | 200m | 200m | 200m | 200m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −NOK 36.7m | NOK 123.2m | NOK 238.8m | NOK 98.6m | −NOK 344.7m | NOK 229.2m | NOK 147.9m | NOK 154.6m | NOK 90.4m | −NOK 4.0m |
| Capital spending | −NOK 136.7m | −NOK 290.8m | −NOK 623.3m | −NOK 582.9m | −NOK 361.0m | −NOK 177.1m | −NOK 203.9m | −NOK 176.8m | −NOK 78.6m | −NOK 87.9m |
| Free cash flow | −NOK 173.3m | −NOK 167.6m | −NOK 384.5m | −NOK 484.4m | −NOK 705.7m | NOK 52.1m | −NOK 56.0m | −NOK 22.2m | NOK 11.8m | −NOK 91.9m |
| Dividends paid | — | — | — | — | — | −NOK 147.8m | — | −NOK 49.6m | −NOK 49.6m | −NOK 49.6m |
Latest quarters
By quarter end
| Jun 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NOK 620.1m | NOK 831.0m | NOK 537.4m | NOK 674.1m | NOK 911.4m | NOK 1.52bn | NOK 1.25bn | NOK 1.15bn |
| Gross profit | NOK 359.3m | NOK 522.6m | NOK 284.2m | NOK 337.1m | NOK 433.1m | NOK 716.7m | NOK 634.2m | NOK 562.6m |
| Operating income | NOK 6.5m | NOK 114.1m | −NOK 52.1m | −NOK 56.0m | −NOK 551.7m | −NOK 376.0m | NOK 113.4m | NOK 73.7m |
| Net income | −NOK 69.9m | −NOK 87.5m | −NOK 263.6m | NOK 55.3m | −NOK 835.9m | −NOK 715.3m | NOK 2.2m | NOK 591.7m |
| Diluted earnings per share | -0.28 | -0.35 | -1.06 | 0.22 | -3.35 | -3.41 | 0.01 | 2.94 |
| Cash from operations | NOK 154.0m | −NOK 36.0m | −NOK 162.0m | −NOK 143.0m | NOK 15.0m | NOK 123.0m | NOK 14.0m | −NOK 51.0m |
| Capital spending | −NOK 12.0m | −NOK 136.0m | −NOK 115.0m | −NOK 72.0m | −NOK 41.0m | −NOK 290.0m | −NOK 90.0m | −NOK 76.0m |
| Free cash flow | NOK 142.0m | −NOK 172.0m | −NOK 277.0m | −NOK 215.0m | −NOK 26.0m | −NOK 167.0m | −NOK 76.0m | −NOK 127.0m |
| Total assets | — | NOK 5.29bn | NOK 5.24bn | NOK 5.52bn | NOK 5.60bn | NOK 7.08bn | NOK 7.28bn | NOK 6.68bn |
| Cash and short-term investments | — | NOK 230.8m | NOK 82.3m | NOK 129.5m | NOK 151.0m | NOK 422.3m | NOK 566.9m | — |
| Debt | — | NOK 1.69bn | NOK 1.55bn | NOK 1.91bn | NOK 1.79bn | NOK 1.63bn | NOK 1.62bn | NOK 1.09bn |
| Shareholders' equity | — | NOK 2.67bn | NOK 2.71bn | NOK 2.41bn | NOK 2.52bn | NOK 3.53bn | NOK 4.06bn | NOK 3.77bn |
Financial ratios
Data as of 30 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 49.8% | 48.3% | 44.6% | 45.9% | 52.1% | 51.1% | — | — | — | — | — | — | — | — |
| Operating margin | -35.0% | -3.8% | -12.3% | -3.9% | -5.4% | -0.3% | — | — | — | — | — | — | — | — |
| Net margin | -38.3% | -5.7% | 26.7% | -8.7% | -9.3% | -4.8% | — | — | — | — | — | — | — | — |
| Return on equity | -42.3% | -7.8% | 37.5% | -14.2% | -10.5% | -4.6% | — | — | — | — | — | — | — | — |
| Return on assets | -21.4% | -3.9% | 18.8% | -5.4% | -5.0% | -2.4% | — | — | — | — | — | — | — | — |
| Free cash flow yield | — | — | 36.9% | 29.8% | 1.0% | 17.9% | 15.5% | 14.6% | — | — | — | — | — | — |
| Revenue growth | -39.3% | 7.5% | -8.0% | 38.8% | 15.3% | -9.8% | — | — | — | — | — | — | — | — |
| Earnings growth | 305.4% | -123.2% | -383.0% | 30.0% | 121.7% | -237.5% | — | — | — | — | — | — | — | — |
| Current ratio | 3.18x | 1.93x | 0.73x | 1.66x | 2.38x | 3.23x | — | — | — | — | — | — | — | — |
| Debt to equity | 0.46x | 0.30x | 0.00x | 0.60x | 0.40x | 0.39x | — | — | — | — | — | — | — | — |
| Equity ratio | 50.5% | 50.4% | 50.0% | 37.9% | 47.7% | 51.6% | — | — | — | — | — | — | — | — |
| Interest coverage | -5.24x | -1.01x | -3.13x | -1.81x | -3.40x | -0.10x | — | — | — | — | — | — | — | — |
| R&D as a share of sales | — | — | — | — | — | — | — | — | 4.7% | 4.0% | 3.2% | 1.6% | 1.2% | 1.2% |
| Buybacks as a share of market value | — | — | -2.2% | -38.8% | 27.6% | 0.0% | 0.0% | 0.0% | — | — | — | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -15.6% | -0.8% | 7.4% |
| Operating income | -3.7% | 103.7% | — |
| Net income | 38.5% | 50.3% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 48.9% | 46.9% | 48.2% | 48.8% |
| Operating margin | -13.6% | -11.2% | -9.0% | -4.6% |
| Net margin | -18.0% | -3.7% | -4.6% | -1.8% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -1.7 | -34.2 | 4.9 | -9.9 | -11.1 | -56.6 | 46.9 | 24.0 | 54.9 | 17.9 |
| Price to sales | 0.7 | 2.0 | 1.3 | 0.9 | 1.0 | 2.7 | 1.5 | 2.3 | 2.7 | 3.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 20 Apr 2018.
| FY2018 | FY2015 | FY2014 | FY2013 | FY2011 | FY2010 | FY1998 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 0.30 | 0.62 | 0.33 | 0.15 | 0.07 | 0.23 | 0.675 |
- 1-to-1 reverse split · 22 Jan 2007
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.