| Market Cap | NOK 3.8M | |
| Enterprise Value | — | |
| Revenue | NOK 9.7M | −26.1% |
| Gross Profit | — | — |
| EBITDA | -NOK 79.9M | — |
| Net Income | -NOK 71.8M | — |
| Diluted EPS | -NOK 5.73 | — |
| Free Cash Flow | -NOK 78.3M | — |
| Ratio | 2023 | 2024 | Trend · 2y | vs own | vs sector |
|---|---|---|---|---|---|
| ▾Margins | |||||
| Operating Margin | −270.12% | −876.67% | 25% | 19% | |
| EBITDA Margin | −245.26% | −825.76% | 25% | 19% | |
| NOPAT Margin | −213.40% | −692.57% | 25% | 14% | |
| Net Margin | −269.43% | −741.98% | 25% | 19% | |
| FCF Margin | −294.56% | −809.66% | 25% | 16% | |
| OCF Margin | −285.27% | −677.67% | 25% | 18% | |
| Capex Intensity | 9.28% | 131.99% | 75% | 97% | |
| ▸Returns on Capital · 3 ratios | |||||
| ▸DuPont factors (ROE drivers) · 2 ratios | |||||
| ▸Earnings quality · 1 ratios | |||||
| ▸Liquidity & coverage · 5 ratios | |||||
| ▸Leverage · 2 ratios | |||||
| ▸Working capital · 3 ratios | |||||
| Line | 2023 | 2024 |
|---|---|---|
| Revenue | NOK 13.1M | NOK 9.7M |
| YoY % | -26.1% | |
| Total Operating Expenses | NOK 48.4M | NOK 94.5M |
| YoY % | +95.0% | |
| Operating Income | -NOK 35.3M | -NOK 84.8M |
| Interest Expense | NOK 980,000 | NOK 892,000 |
| YoY % | -9.0% | |
| Interest & Investment Income | NOK 1.0M | NOK 12.2M |
| YoY % | +1113.1% | |
| Pretax Income | -NOK 35.3M | -NOK 73.5M |
| Income Tax | -NOK 116,000 | -NOK 740,000 |
| Net Income (incl. NCI) | -NOK 35.2M | -NOK 72.7M |
| Minority Interest (P&L) | NOK 52,000 | -NOK 987,000 |
| Net Income | -NOK 35.3M | -NOK 71.8M |
| EPS (Basic) | -NOK 3.81 | -NOK 5.73 |
| EPS (Diluted) | -NOK 3.81 | -NOK 5.73 |
The sector classification is SIC-derived, not official GICS. Statement lines are XBRL facts as filed with the company's home regulator (SEC EDGAR for US filers; ESEF/EDINET and other national regulators for foreign filers); ratios and other derived figures are computed from them. A blank cell means the tag was absent — never imputed.
