Market Closed -
Oslo Bors
15:45:00 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
10.1
NOK
|
+1.61%
|
|
-2.51%
|
+27.36%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
872.2
|
299.3
|
267.6
|
60.94
|
Enterprise Value (EV)
2 |
849.3
|
240.7
|
248.2
|
52.09
|
P/E ratio
|
-1,707
x
|
-46.7
x
|
-16.1
x
|
-2.15
x
|
Yield
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3,859,478,097
x
|
1,025,119,585
x
|
98,950,801
x
|
10,936,027
x
|
EV / Revenue
|
3,757,907,301
x
|
824,462,050
x
|
91,789,928
x
|
9,348,626
x
|
EV / EBITDA
|
-511,003,039
x
|
-34,372,204
x
|
-19,725,023
x
|
-2,740,598
x
|
EV / FCF
|
-305,884,045
x
|
-11,968,328
x
|
-8,411,455
x
|
-1,280,554
x
|
FCF Yield
|
-0%
|
-0%
|
-0%
|
-0%
|
Price to Book
|
33.9
x
|
3.98
x
|
4.51
x
|
1.07
x
|
Nbr of stocks (in thousands)
|
73,200
|
78,200
|
78,200
|
86,280
|
Reference price
3 |
11.92
|
3.828
|
3.422
|
0.7063
|
Announcement Date
|
28/04/21
|
07/04/22
|
23/03/23
|
05/03/24
|
1EUR in Million2DKK in Million3EUR Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
|
-
|
-
|
0.226
|
0.292
|
2.704
|
5.572
|
EBITDA
|
-
|
-
|
-1.662
|
-7.004
|
-12.58
|
-19.01
|
EBIT
1 |
-0.0133
|
-0.0102
|
-1.683
|
-7.917
|
-15.22
|
-21.8
|
Operating Margin
|
-
|
-
|
-744.69%
|
-2,711.3%
|
-562.91%
|
-391.21%
|
Earnings before Tax (EBT)
1 |
-0.0138
|
-0.0109
|
-0.587
|
-6.639
|
-16.8
|
-27.63
|
Net income
1 |
-0.0138
|
-0.008542
|
-0.511
|
-6.355
|
-16.54
|
-27.5
|
Net margin
|
-
|
-
|
-226.11%
|
-2,176.37%
|
-611.76%
|
-493.5%
|
EPS
|
-
|
-
|
-0.006980
|
-0.0819
|
-0.2120
|
-0.3280
|
Free Cash Flow
|
-
|
-
|
-2.776
|
-20.12
|
-29.51
|
-40.68
|
FCF margin
|
-
|
-
|
-1,228.54%
|
-6,888.7%
|
-1,091.25%
|
-730.05%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/06/19
|
01/07/20
|
28/04/21
|
07/04/22
|
23/03/23
|
05/03/24
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
---|
Net sales
1 |
0.348
|
0.385
|
0.456
|
EBITDA
1 |
-
|
-2.4
|
-2.992
|
EBIT
|
-2.935
|
-3.121
|
-
|
Operating Margin
|
-843.39%
|
-810.65%
|
-
|
Earnings before Tax (EBT)
|
-2.905
|
-3.069
|
-
|
Net income
|
-3.348
|
-3.069
|
-
|
Net margin
|
-962.07%
|
-797.14%
|
-
|
EPS
|
-
|
-0.0380
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
08/02/22
|
19/05/22
|
29/08/22
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
0.12
|
0.11
|
23
|
58.6
|
19.4
|
8.85
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-2.78
|
-20.1
|
-29.5
|
-40.7
|
ROE (net income / shareholders' equity)
|
-
|
-1.76%
|
-3.84%
|
-12.6%
|
-24.6%
|
-42.6%
|
ROA (Net income/ Total Assets)
|
-
|
-1.29%
|
-7.45%
|
-8.93%
|
-10.2%
|
-12.7%
|
Assets
1 |
-
|
0.6624
|
6.856
|
71.19
|
162.2
|
215.9
|
Book Value Per Share
|
-
|
-
|
0.3500
|
0.9600
|
0.7600
|
0.6600
|
Cash Flow per Share
|
-
|
-
|
0.3200
|
0.7600
|
0.4100
|
0.3300
|
Capex
|
-
|
-
|
1.82
|
16.3
|
32.9
|
22.4
|
Capex / Sales
|
-
|
-
|
805.75%
|
5,594.52%
|
1,218.23%
|
402.71%
|
Announcement Date
|
06/06/19
|
01/07/20
|
28/04/21
|
07/04/22
|
23/03/23
|
05/03/24
|
|
1st Jan change
|
Capi.
|
---|
| +27.36% | 78.91M | | -44.30% | 150M | | +58.43% | 133M | | +12.31% | 74.27M |
Hydrogen Fuel
|