NOK 21.0
(0.96%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 101.81 Million | 80.03 Million | 71.19 Million | 34.66 Million | 54.13 Million | 64.64 Million |
Cost of Revenue | 19.58 Million | 42.23 Million | 48.76 Million | 4.83 Million | 33.96 Million | 40.62 Million |
Gross Profit | 82.23 Million | 37.8 Million | 22.43 Million | 29.83 Million | 20.16 Million | 24.02 Million |
Operating Expenses | 129.78 Million | 96.37 Million | 68.27 Million | 47.33 Million | 44.32 Million | 41.49 Million |
Selling, General and Administrative Expenses | 10.31 Million | 1.17 Million | 848 Thousand | - | - | - |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 119.46 Million | 95.2 Million | 68.27 Million | 47.33 Million | 44.32 Million | 219.05 Thousand |
Cost and Expenses | 149.36 Million | 138.61 Million | 117.03 Million | 52.17 Million | 78.29 Million | 82.11 Million |
Operating Income | -47.54 Million | -58.57 Million | -45.84 Million | -17.5 Million | -24.16 Million | -17.25 Million |
Interest Expense | 10.61 Million | 4.52 Million | 6.36 Million | 5.56 Million | 6.08 Million | 5.2 Million |
Income Tax Expense | - | 3.77 Million | 6.36 Million | 5.56 Million | 6.08 Million | -1.54 Million |
Earnings before Tax | -60.66 Million | -62.34 Million | -52.17 Million | -21.26 Million | -30.75 Million | -24 Million |
Net Income | -60.66 Million | -66.11 Million | -58.53 Million | -26.83 Million | -36.83 Million | -24 Million |
Earnings Per Share Basic | -2.05 | -2.23 | -2.58 | -0.11 | -0.16 | -1.04 |
Earnings Per Share Diluted | -2.05 | -2.23 | -2.58 | -0.11 | -0.16 | -1.04 |
Weighted Average Shares Outstanding | 29.65 Million | 29.67 Million | 22.68 Million | 233.89 Million | 233.89 Million | 22.98 Million |
Weighted Average Shares Outstanding (Diluted) | 29.65 Million | 29.67 Million | 22.68 Million | 233.89 Million | 233.89 Million | 22.98 Million |
Gross Margin | 0.81 | 0.47 | 0.32 | 0.86 | 0.37 | 0.37 |
EBIT Margin | -0.24 | -0.51 | -0.42 | -0.09 | -0.23 | -0.09 |
Profit Margin | -0.60 | -0.83 | -0.82 | -0.77 | -0.68 | -0.37 |
EBITDA | -24.5 Million | -41.04 Million | -42.24 Million | -2.98 Million | -12.45 Million | -5.48 Million |
Earnings Before Tax Margin | -0.47 | -0.73 | -0.64 | -0.50 | -0.45 | -0.27 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 19.12 Million | 22.3 Million | 25.39 Million | 101.81 Million | 17.31 Million | 21.1 Million |
Cost of Revenue | 58.35 Million | 59.25 Million | 72.55 Million | 230.82 Million | 3.24 Million | -3.58 Million |
Gross Profit | -39.22 Million | -36.95 Million | -47.16 Million | -129 Million | 14.06 Million | 24.68 Million |
Operating Expenses | 36.32 Million | -119 Thousand | -136 Thousand | -207 Thousand | 33.97 Million | 27.22 Million |
Selling, General and Administrative Expenses | 12.62 Million | - | - | - | - | - |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 23.7 Million | 119 Thousand | 136 Thousand | 207 Thousand | - | 35 Thousand |
Cost and Expenses | 58.35 Million | 59.13 Million | 72.42 Million | 230.61 Million | 37.21 Million | 23.64 Million |
Operating Income | -39.22 Million | -36.83 Million | -47.02 Million | -128.8 Million | -19.9 Million | -2.53 Million |
Interest Expense | 3.78 Million | 2.65 Million | 4.58 Million | 10.61 Million | 2.78 Million | 1.68 Million |
Income Tax Expense | - | 8.5 Million | 9.17 Million | -1.00 | -943 Thousand | 123 Thousand |
Earnings before Tax | -23.59 Million | -22.28 Million | -22.58 Million | -60.66 Million | -21.54 Million | -7.66 Million |
Net Income | -23.59 Million | -22.28 Million | -22.58 Million | -60.66 Million | -21.54 Million | -7.66 Million |
Earnings Per Share Basic | -0.60 | -0.57 | -0.73 | - | -0.73 | -0.26 |
Earnings Per Share Diluted | -0.60 | -0.57 | -0.73 | - | -0.73 | -0.26 |
Weighted Average Shares Outstanding | 39.1 Million | 39.1 Million | 30.93 Million | 29.65 Million | 29.67 Million | 29.67 Million |
Weighted Average Shares Outstanding (Diluted) | 39.1 Million | 39.1 Million | 30.93 Million | 29.65 Million | 29.67 Million | 29.67 Million |
Gross Margin | -2.05 | -1.66 | -1.86 | -1.27 | 0.81 | 1.17 |
EBIT Margin | -1.59 | -1.27 | -1.49 | - | -0.86 | 0.13 |
Profit Margin | -1.23 | -1.00 | -0.89 | -0.60 | -1.24 | -0.36 |
EBITDA | -30.45 Million | -28.28 Million | -37.81 Million | - | -14.85 Million | 2.77 Million |
Earnings Before Tax Margin | -2.05 | -1.65 | -1.85 | -1.27 | -1.15 | -0.12 |
MILFF
LAS
300453
SLP
CPAMF
SFRRF