5.77
-3.51%
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 2.68bn
FY2016FY2025
Net income
NOK 108.1m
FY2016FY2025
Free cash flow
NOK 818.9m
FY2016FY2025
Shareholders' equity
NOK 1.22bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NOK 2.68bn | NOK 2.72bn | NOK 1.97bn | NOK 1.16bn | NOK 673.3m | NOK 618.9m | NOK 508.5m | NOK 675.3m | NOK 360.2m | NOK 327.5m |
| Research and development | — | NOK 227,000 | — | — | — | — | — | — | — | — |
| Operating income | NOK 193.6m | NOK 363.8m | NOK 331.8m | NOK 119.6m | NOK 79.1m | NOK 51.3m | −NOK 24.5m | −NOK 807,000 | −NOK 27.4m | −NOK 17.7m |
| Net income | NOK 108.1m | NOK 205.4m | NOK 225.8m | NOK 72.2m | NOK 93.8m | NOK 43.1m | −NOK 35.7m | −NOK 9.7m | −NOK 30.8m | −NOK 23.2m |
| Diluted earnings per share | 0.33 | 0.66 | 0.70 | 0.32 | 2.31 | 0.30 | -0.25 | -0.07 | -0.22 | -0.16 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NOK 3.61bn | NOK 3.25bn | NOK 2.69bn | NOK 952.1m | NOK 746.5m | NOK 363.0m | NOK 445.4m | NOK 494.3m | NOK 389.2m | NOK 298.6m |
| Cash and short-term investments | NOK 514.2m | NOK 278.0m | NOK 436.4m | NOK 181.3m | NOK 142.7m | NOK 101.0m | NOK 38.7m | NOK 63.3m | NOK 99.0m | NOK 30.6m |
| Total liabilities | NOK 2.39bn | NOK 2.16bn | NOK 1.76bn | NOK 372.6m | NOK 459.7m | NOK 152.9m | NOK 279.5m | NOK 283.1m | NOK 171.1m | NOK 135.6m |
| Debt | NOK 980.7m | NOK 1.56bn | NOK 1.26bn | NOK 131.0m | NOK 312.6m | NOK 41.4m | NOK 182.5m | NOK 148.7m | NOK 64.2m | NOK 85.2m |
| Shareholders' equity | NOK 1.22bn | NOK 1.09bn | NOK 928.0m | NOK 579.4m | NOK 286.8m | NOK 210.2m | NOK 165.8m | NOK 211.2m | NOK 218.1m | NOK 162.9m |
| Shares outstanding | 325m | 312m | 321m | 226m | 41m | 145m | 141m | 139m | 140m | 145m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NOK 1.19bn | NOK 833.2m | NOK 952.7m | NOK 466.3m | NOK 279.2m | NOK 268.7m | NOK 191.0m | NOK 249.0m | NOK 19.0m | −NOK 3.2m |
| Capital spending | −NOK 372.5m | −NOK 262.8m | −NOK 202.7m | −NOK 167.8m | −NOK 1.6m | −NOK 2.1m | −NOK 33.9m | −NOK 48.0m | −NOK 10.6m | −NOK 1.3m |
| Free cash flow | NOK 818.9m | NOK 570.4m | NOK 750.0m | NOK 298.5m | NOK 277.7m | NOK 266.6m | NOK 157.1m | NOK 201.0m | NOK 8.4m | −NOK 4.5m |
| Dividends paid | −NOK 137.5m | −NOK 97.8m | −NOK 46.0m | −NOK 40.5m | −NOK 21.5m | −NOK 21.5m | −NOK 10.0m | −NOK 10.0m | −NOK 10.0m | −NOK 10.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NOK 988.1m | NOK 551.4m | NOK 606.1m | NOK 688.0m | NOK 684.2m | NOK 698.7m | NOK 684.8m | NOK 833.9m |
| Operating income | NOK 192.4m | −NOK 192.1m | −NOK 64.4m | NOK 50.6m | NOK 91.1m | NOK 68.2m | NOK 79.9m | NOK 134.1m |
| Net income | NOK 133.6m | −NOK 191.2m | −NOK 57.5m | NOK 39.0m | NOK 72.6m | NOK 54.0m | NOK 21.8m | NOK 92.0m |
| Diluted earnings per share | 0.41 | -0.58 | -0.18 | 0.12 | 0.22 | 0.17 | 0.07 | 0.30 |
| Cash from operations | NOK 286.0m | NOK 135.0m | NOK 1.19bn | NOK 335.0m | NOK 222.0m | NOK 240.0m | NOK 241.0m | NOK 306.0m |
| Capital spending | −NOK 61.0m | −NOK 161.0m | −NOK 372.0m | −NOK 127.0m | −NOK 94.0m | −NOK 93.0m | −NOK 74.0m | −NOK 71.0m |
| Free cash flow | NOK 225.0m | −NOK 26.0m | NOK 819.0m | NOK 208.0m | NOK 128.0m | NOK 147.0m | NOK 167.0m | NOK 235.0m |
| Total assets | NOK 3.86bn | NOK 3.26bn | NOK 3.61bn | NOK 3.65bn | NOK 3.12bn | NOK 3.25bn | NOK 3.25bn | NOK 3.36bn |
| Cash and short-term investments | — | — | NOK 514.2m | NOK 616.8m | NOK 169.7m | NOK 326.8m | NOK 264.1m | NOK 259.2m |
| Debt | NOK 689.6m | NOK 602.7m | NOK 980.7m | NOK 1.79bn | NOK 1.29bn | NOK 1.42bn | NOK 1.56bn | NOK 1.69bn |
| Shareholders' equity | NOK 1.17bn | NOK 1.03bn | NOK 1.22bn | NOK 1.27bn | NOK 1.23bn | NOK 1.29bn | NOK 1.09bn | NOK 1.03bn |
Financial ratios
Data as of 29 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Operating margin | 7.7% | 13.0% | 15.7% | 9.8% | 12.0% | 8.0% |
| Net margin | 4.0% | 7.6% | 11.5% | 6.2% | 13.9% | 7.0% |
| Return on equity | 8.9% | 18.8% | 24.3% | 12.5% | 32.7% | 20.5% |
| Return on assets | 3.0% | 6.3% | 8.4% | 7.6% | 12.6% | 11.9% |
| Free cash flow yield | 78.8% | 57.6% | 59.0% | 45.9% | 113.2% | 30.6% |
| Revenue growth | -1.5% | 38.2% | 69.3% | 72.5% | 8.8% | 21.7% |
| Earnings growth | -47.4% | -9.0% | 212.8% | -23.0% | 117.6% | -220.7% |
| Current ratio | 0.88x | 0.72x | 0.93x | 1.39x | 1.04x | 1.73x |
| Debt to equity | 0.50x | 0.86x | 0.45x | 0.22x | 0.72x | 0.17x |
| Equity ratio | 33.8% | 33.6% | 34.5% | 60.9% | 38.4% | 57.9% |
| Interest coverage | 1.68x | 2.88x | 3.94x | 7.28x | 10.17x | 6.35x |
| R&D as a share of sales | — | 0.0% | — | — | — | — |
| Buybacks as a share of market value | -4.2% | 2.8% | -41.7% | -457.0% | 71.9% | -2.4% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 32.1% | 34.0% | 15.5% |
| Operating income | 17.4% | 30.4% | 32.8% |
| Net income | 14.4% | 20.2% | 54.5% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 10.3% | 11.8% | 11.6% | 8.8% |
| Net margin | 5.8% | 7.2% | 7.6% | 5.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 20.3 | 11.9 | 6.4 | 13.2 | 1.3 | 7.5 | -6.3 | -33.5 | -10.0 | -11.7 |
| Price to sales | 0.8 | 0.9 | 0.7 | 0.8 | 0.2 | 0.5 | 0.4 | 0.5 | 0.8 | 0.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 5 years. Last went ex-dividend on 30 May 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2006 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 0.42 | 0.36 | 0.18 | 0.18 | 0.15 | 0.07 | 160.00 |
- 20-to-1 reverse split · 6 Dec 2012
- 40-to-1 reverse split · 2 May 2011
- 1.204-for-1 split · 29 Nov 2000
- 5-for-1 split · 27 Apr 1994
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.