W 
10.30
-0.96%
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 477.2m
FY2016FY2025
Net income
−SEK 15.1m
FY2016FY2025
Free cash flow
−SEK 914,000
FY2016FY2025
Shareholders' equity
SEK 52.0m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | SEK 477.2m | SEK 630.6m | SEK 803.1m | SEK 910.5m | SEK 744.6m | SEK 686.3m | SEK 932.3m | SEK 929.8m | SEK 816.5m | SEK 706.4m |
| Gross profit | SEK 177.6m | SEK 264.2m | SEK 315.4m | SEK 412.9m | SEK 340.7m | SEK 273.8m | SEK 347.8m | SEK 355.3m | SEK 282.0m | SEK 247.5m |
| Research and development | — | — | — | — | — | — | SEK 18.9m | SEK 7.4m | SEK 2.6m | — |
| Operating income | −SEK 13.5m | −SEK 17.2m | −SEK 18.0m | SEK 29.5m | SEK 42.2m | SEK 18.5m | SEK 3.3m | SEK 47.6m | SEK 38.6m | SEK 43.3m |
| Net income | −SEK 15.1m | −SEK 19.2m | −SEK 16.2m | SEK 19.1m | SEK 41.4m | −SEK 2.2m | −SEK 746,000 | SEK 35.3m | SEK 25.0m | SEK 30.9m |
| Diluted earnings per share | -2.04 | -2.59 | -2.19 | 2.59 | 5.60 | -0.29 | -0.10 | 4.78 | 3.38 | 4.18 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | SEK 184.5m | SEK 237.8m | SEK 306.3m | SEK 409.9m | SEK 404.3m | SEK 412.1m | SEK 342.0m | SEK 359.0m | SEK 333.4m | SEK 275.3m |
| Cash and short-term investments | SEK 21.1m | SEK 36.9m | SEK 53.7m | SEK 104.0m | SEK 114.3m | SEK 41.4m | SEK 6.0m | SEK 31.7m | SEK 22.6m | SEK 43.1m |
| Total liabilities | SEK 132.6m | SEK 169.3m | SEK 219.4m | SEK 277.2m | SEK 262.5m | SEK 311.8m | SEK 239.4m | SEK 229.9m | SEK 209.5m | SEK 155.0m |
| Debt | SEK 46.6m | SEK 61.3m | SEK 71.4m | SEK 104.7m | SEK 105.6m | SEK 122.3m | SEK 31.8m | SEK 18.5m | SEK 25.5m | SEK 10.5m |
| Shareholders' equity | SEK 52.0m | SEK 68.5m | SEK 86.9m | SEK 132.7m | SEK 141.7m | SEK 100.2m | SEK 102.5m | SEK 129.1m | SEK 122.7m | SEK 119.7m |
| Shares outstanding | 7m | 7m | 7m | 7m | 7m | 7m | 7m | 7m | 7m | 7m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −SEK 457,000 | SEK 3.2m | SEK 924,000 | SEK 57.6m | SEK 21.8m | SEK 60.4m | SEK 52.9m | SEK 57.2m | SEK 27.4m | SEK 41.0m |
| Capital spending | −SEK 457,000 | −SEK 300 | −SEK 931,000 | −SEK 8.1m | −SEK 2.2m | −SEK 19.5m | −SEK 21.4m | −SEK 11.1m | −SEK 8.5m | −SEK 3.1m |
| Free cash flow | −SEK 914,000 | SEK 3.2m | −SEK 7,000 | SEK 49.5m | SEK 19.6m | SEK 40.9m | SEK 31.5m | SEK 46.1m | SEK 18.9m | SEK 37.9m |
| Dividends paid | — | — | −SEK 29.6m | −SEK 29.6m | −SEK 29.6m | −SEK 29.6m | −SEK 25.9m | −SEK 22.9m | −SEK 22.5m | −SEK 18.5m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | SEK 113.6m | SEK 120.4m | SEK 119.6m | SEK 95.5m | SEK 135.0m | SEK 144.6m | SEK 155.7m | SEK 122.4m |
| Gross profit | SEK 48.5m | SEK 50.5m | −SEK 2.3m | SEK 38.7m | SEK 53.1m | SEK 61.3m | SEK 65.2m | SEK 48.8m |
| Operating income | −SEK 3.1m | −SEK 3.0m | −SEK 2.3m | −SEK 4.9m | −SEK 4.4m | −SEK 1.5m | −SEK 3.6m | −SEK 11.3m |
| Net income | −SEK 3.7m | −SEK 3.5m | −SEK 2.5m | −SEK 6.0m | −SEK 4.6m | −SEK 2.0m | −SEK 7.3m | −SEK 9.2m |
| Diluted earnings per share | -0.47 | -0.44 | -0.34 | -0.81 | -0.62 | -0.28 | -0.99 | -1.24 |
| Cash from operations | SEK 2.0m | −SEK 1.0m | SEK 3.0m | −SEK 10.0m | SEK 6.0m | — | SEK 6.0m | SEK 2.0m |
| Capital spending | −SEK 2.0m | −SEK 1.0m | −SEK 3.0m | −SEK 10.0m | −SEK 6.0m | — | — | −SEK 2.0m |
| Free cash flow | SEK 0 | −SEK 2.0m | SEK 0 | −SEK 20.0m | SEK 0 | — | — | SEK 0 |
| Total assets | SEK 194.5m | SEK 184.8m | SEK 184.5m | SEK 190.9m | SEK 218.1m | SEK 228.5m | SEK 237.8m | SEK 247.2m |
| Cash and short-term investments | SEK 33.0m | SEK 15.9m | SEK 21.1m | SEK 20.8m | SEK 35.9m | SEK 33.2m | SEK 36.9m | SEK 34.8m |
| Debt | SEK 14.1m | SEK 14.2m | SEK 46.6m | SEK 49.7m | SEK 52.6m | SEK 56.1m | SEK 61.3m | SEK 64.4m |
| Shareholders' equity | SEK 63.2m | SEK 48.5m | SEK 52.0m | SEK 54.5m | SEK 60.6m | SEK 65.4m | SEK 68.5m | SEK 75.4m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -19.4% | -7.0% | -2.7% |
| Net income | — | 47.4% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 39.9% | 41.5% | 42.0% | 39.4% |
| Operating margin | -2.8% | -0.7% | 1.0% | 2.5% |
| Net margin | -3.1% | -1.1% | 0.2% | 1.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -6.2 | -6.6 | -12.9 | 14.2 | 7.2 | -97.1 | -346.8 | 10.4 | 15.2 | 16.2 |
| Price to sales | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.5 | 0.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 12 May 2023.
| FY2023 | FY2022 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 4.00 | 1.00 | 3.50 | 3.00 | 3.00 | 2.50 | 2.00 | 0.60 |
- 20-to-1 reverse split · 23 Jun 2015
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.