Market Closed -
Oslo Bors
08:15:00 28/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
34.4
NOK
|
+1.18%
|
|
+2.69%
|
+162.60%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
293.4
|
706.1
|
769.7
|
808.2
|
781.2
|
2,233
|
-
|
-
|
Enterprise Value (EV)
1 |
275.6
|
665.6
|
746.6
|
844.7
|
791.1
|
2,096
|
2,177
|
2,097
|
P/E ratio
|
-17.7
x
|
77.3
x
|
19.3
x
|
-16.8
x
|
-24.1
x
|
-44.1
x
|
-250
x
|
18.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.72
x
|
3.64
x
|
3.94
x
|
5.09
x
|
4.28
x
|
13.9
x
|
7.37
x
|
3.59
x
|
EV / Revenue
|
1.62
x
|
3.43
x
|
3.82
x
|
5.32
x
|
4.33
x
|
13
x
|
7.19
x
|
3.37
x
|
EV / EBITDA
|
18
x
|
18.8
x
|
14.1
x
|
-42
x
|
-1,806
x
|
-74.9
x
|
115
x
|
11.1
x
|
EV / FCF
|
25.5
x
|
21.2
x
|
-46.7
x
|
-14.9
x
|
-40.6
x
|
-91.1
x
|
-26.9
x
|
26.2
x
|
FCF Yield
|
3.91%
|
4.72%
|
-2.14%
|
-6.71%
|
-2.46%
|
-1.1%
|
-3.72%
|
3.81%
|
Price to Book
|
3.22
x
|
7.87
x
|
5.75
x
|
9.19
x
|
7
x
|
8.74
x
|
8.38
x
|
5.45
x
|
Nbr of stocks (in thousands)
|
83,057
|
83,057
|
83,076
|
82,824
|
89,916
|
99,397
|
-
|
-
|
Reference price
2 |
3.532
|
8.501
|
9.265
|
9.758
|
8.688
|
22.47
|
22.47
|
22.47
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
170.6
|
194.2
|
195.5
|
158.6
|
182.7
|
161
|
303
|
622
|
EBITDA
1 |
15.27
|
35.36
|
52.92
|
-20.12
|
-0.438
|
-28
|
19
|
189
|
EBIT
1 |
-10.08
|
10.08
|
30.66
|
-46.2
|
-32.9
|
-68
|
-16
|
153
|
Operating Margin
|
-5.91%
|
5.19%
|
15.69%
|
-29.12%
|
-18.01%
|
-42.24%
|
-5.28%
|
24.6%
|
Earnings before Tax (EBT)
1 |
-14.25
|
5.081
|
37
|
-44.14
|
-36.44
|
-66
|
-11
|
157
|
Net income
1 |
-13.6
|
9.595
|
40.23
|
-48.26
|
-32.02
|
-51
|
-9
|
123
|
Net margin
|
-7.97%
|
4.94%
|
20.58%
|
-30.42%
|
-17.53%
|
-31.68%
|
-2.97%
|
19.77%
|
EPS
2 |
-0.2000
|
0.1100
|
0.4800
|
-0.5800
|
-0.3600
|
-0.5100
|
-0.0900
|
1.240
|
Free Cash Flow
1 |
10.79
|
31.4
|
-16
|
-56.7
|
-19.48
|
-23
|
-81
|
80
|
FCF margin
|
6.32%
|
16.16%
|
-8.19%
|
-35.75%
|
-10.66%
|
-14.29%
|
-26.73%
|
12.86%
|
FCF Conversion (EBITDA)
|
70.62%
|
88.79%
|
-
|
-
|
-
|
-
|
-
|
42.33%
|
FCF Conversion (Net income)
|
-
|
327.22%
|
-
|
-
|
-
|
-
|
-
|
65.04%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
54.99
|
52.24
|
35.48
|
36.98
|
33.93
|
37.1
|
37.85
|
49.65
|
58.08
|
21.54
|
33
|
51
|
56
|
39
|
53
|
EBITDA
1 |
23.09
|
-2.025
|
-6.946
|
-6.979
|
-4.172
|
-12.81
|
-3.545
|
7.92
|
8
|
-24.32
|
-12
|
5
|
-3
|
-16
|
-9
|
EBIT
1 |
16.41
|
-7.731
|
-13.17
|
-14.32
|
-10.98
|
-20.54
|
-11.84
|
-0.343
|
-0.172
|
-32.26
|
-20
|
-4
|
-12
|
-24
|
-17
|
Operating Margin
|
29.85%
|
-14.8%
|
-37.11%
|
-38.73%
|
-32.36%
|
-55.37%
|
-31.3%
|
-0.69%
|
-0.3%
|
-149.75%
|
-60.61%
|
-7.84%
|
-21.43%
|
-61.54%
|
-32.08%
|
Earnings before Tax (EBT)
1 |
17.34
|
-6.589
|
-11.36
|
-12.68
|
-13.51
|
-21.56
|
-12.5
|
-0.178
|
-2.198
|
-32.18
|
-20
|
-2
|
-10
|
-23
|
-16
|
Net income
1 |
21.66
|
-6.587
|
-11.4
|
-12.67
|
-17.6
|
-21.57
|
-13.17
|
-0.587
|
3.312
|
-32.18
|
-16
|
-2
|
-8
|
-18
|
-12
|
Net margin
|
39.38%
|
-12.61%
|
-32.12%
|
-34.27%
|
-51.88%
|
-58.15%
|
-34.8%
|
-1.18%
|
5.7%
|
-149.41%
|
-48.48%
|
-3.92%
|
-14.29%
|
-46.15%
|
-22.64%
|
EPS
|
0.2600
|
-
|
-
|
-0.2000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/02/22
|
03/05/22
|
18/08/22
|
30/11/22
|
28/02/23
|
03/05/23
|
24/08/23
|
02/11/23
|
28/02/24
|
16/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
36.5
|
9.87
|
-
|
-
|
-
|
Net Cash position
1 |
17.8
|
40.4
|
23.1
|
-
|
-
|
137
|
56
|
136
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-1.815
x
|
-22.54
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
10.8
|
31.4
|
-16
|
-56.7
|
-19.5
|
-23
|
-81
|
80
|
ROE (net income / shareholders' equity)
|
-24%
|
11.4%
|
36%
|
-43.5%
|
-32%
|
-27.8%
|
-3.4%
|
36.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
1.100
|
1.080
|
1.610
|
1.060
|
1.240
|
2.570
|
2.680
|
4.120
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
15.7
|
16.2
|
35.6
|
32.7
|
12.5
|
13
|
17
|
18
|
Capex / Sales
|
9.18%
|
8.36%
|
18.22%
|
20.61%
|
6.87%
|
8.07%
|
5.61%
|
2.89%
|
Announcement Date
|
27/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +162.60% | 32Cr | | -5.96% | 19TCr | | +48.82% | 11TCr | | +81.22% | 7.49TCr | | +23.30% | 6.44TCr | | +26.75% | 3.13TCr | | +16.60% | 2.1TCr | | +70.96% | 2.08TCr | | +4.26% | 2.07TCr | | +5.63% | 1.72TCr |
Other Communications & Networking
|