Market Closed -
Oslo Bors
15:45:00 07/05/2024 BST
|
5-day change
|
1st Jan Change
|
14.85
NOK
|
0.00%
|
|
-4.81%
|
-11.61%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
149.9
|
152.8
|
279.1
|
280.8
|
-
|
Enterprise Value (EV)
1 |
34.67
|
144.1
|
269
|
166.9
|
235.2
|
P/E ratio
|
-
|
-
|
-
|
-
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-103
x
|
489
x
|
475
x
|
1.64
x
|
0.4
x
|
EV / Revenue
|
-23.7
x
|
461
x
|
458
x
|
0.98
x
|
0.33
x
|
EV / EBITDA
|
-
|
-1.87
x
|
-3.23
x
|
-3.63
x
|
6.82
x
|
EV / FCF
|
-1.01
x
|
-1.56
x
|
-2.15
x
|
-1.63
x
|
-2.95
x
|
FCF Yield
|
-99.4%
|
-64%
|
-46.5%
|
-61.4%
|
-33.9%
|
Price to Book
|
1.08
x
|
1.95
x
|
2.08
x
|
1.44
x
|
1.44
x
|
Nbr of stocks (in thousands)
|
8,421
|
8,421
|
16,611
|
18,908
|
-
|
Reference price
2 |
17.80
|
18.15
|
16.80
|
14.85
|
14.85
|
Announcement Date
|
28/04/22
|
24/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-1.462
|
0.3123
|
0.5875
|
170.8
|
705.9
|
EBITDA
1 |
-
|
-76.92
|
-83.16
|
-45.98
|
34.48
|
EBIT
1 |
-43.17
|
-83.93
|
-87.07
|
-45.98
|
34.48
|
Operating Margin
|
2,953.21%
|
-26,871.07%
|
-14,820.67%
|
-26.92%
|
4.88%
|
Earnings before Tax (EBT)
1 |
-43.12
|
-83.58
|
-86.12
|
-45.98
|
34.16
|
Net income
1 |
-48.28
|
-83.58
|
-86.15
|
-34.48
|
22.77
|
Net margin
|
3,303.17%
|
-26,757.82%
|
-14,665.04%
|
-20.19%
|
3.23%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-34.45
|
-92.22
|
-125.1
|
-102.5
|
-79.7
|
FCF margin
|
2,356.93%
|
-29,524.71%
|
-21,296.93%
|
-60%
|
-11.29%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/04/22
|
24/04/23
|
25/04/24
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 S1
|
2023 S1
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
-
|
-
|
68.32
|
102.5
|
EBITDA
1 |
-
|
-
|
-
|
-43.79
|
-22.77
|
-22.77
|
-11.39
|
-
|
EBIT
1 |
-13.41
|
-13.41
|
-
|
-44.3
|
-22.99
|
-22.77
|
-11.49
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-16.82%
|
-
|
Earnings before Tax (EBT)
1 |
-13.47
|
-13.47
|
-29.26
|
-
|
-22.99
|
-22.99
|
-11.49
|
-
|
Net income
1 |
-16.05
|
-16.05
|
-29.26
|
-
|
-11.49
|
-11.49
|
-11.39
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-16.67%
|
-
|
EPS
2 |
-1.910
|
-1.910
|
-
|
-
|
-0.6900
|
-0.5750
|
-0.2300
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/04/22
|
28/04/22
|
25/08/22
|
24/08/23
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
115
|
8.7
|
10.1
|
114
|
45.5
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-34.5
|
-92.2
|
-125
|
-102
|
-79.7
|
ROE (net income / shareholders' equity)
|
-64.1%
|
-
|
-
|
-
|
9%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
16.50
|
9.300
|
8.080
|
10.30
|
10.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
50.6
|
27.4
|
-
|
-
|
Capex / Sales
|
-
|
16,200.52%
|
4,667.58%
|
-
|
-
|
Announcement Date
|
28/04/22
|
24/04/23
|
25/04/24
|
-
|
-
|
Last Close Price
14.85
NOK Average target price
27
NOK Spread / Average Target +81.82% Consensus |