Financial statements and analysis
Showing the last 6 fiscal years: 2020 to 2025
Chart shows data from left to right: oldest period → newest period
X-axis shows fiscal years with their term end dates and filing dates
Period names from company filings, with term end dates and filing dates
Income Statement (NOK) Term End Date Filing Date | 2025 Dec 31, 2025 Dec 31, 2025 | 2024 Dec 31, 2024 Dec 31, 2024 | 2023 Dec 31, 2023 Dec 31, 2023 | 2022 Dec 31, 2022 Dec 31, 2022 | 2021 Dec 31, 2021 Dec 31, 2021 | 2020 Dec 31, 2020 Dec 31, 2020 | 2019 Dec 31, 2019 Dec 31, 2019 |
|---|
Total Revenue | 1.13B 38.7% | 1.84B 39.8% | 1.32B 37.6% | 958.64M 89.4% | 506.04M 184.1% | 178.12M 14.0% | 207.15M |
Cost of Revenue | 704.44M 34.9% | 1.08B 39.2% | 776.84M 32.0% | 588.52M 81.3% | 324.57M 274.3% | 86.72M 32.4% | 128.23M |
Gross Profit | 425.17M 44.2% | 761.95M 42.4% | 534.97M 44.5% | 370.11M 103.9% | 181.47M 98.5% | 91.40M 15.8% | 78.92M |
Gross Margin % | 38.00% 7.3% | 41.00% 0.0% | 41.00% 5.1% | 39.00% 8.3% | 36.00% 29.4% | 51.00% 34.2% | 38.00% |
Research & Development | 0.00 | 0.00 100.0% | 24.20M 68.6% | 77.00M 63.8% | 47.00M 74.1% | 27.00M 15.6% | 32.00M |
General & Administrative | 129.62M 32.1% | 190.82M 26.7% | 150.66M | 0.00 | 0.00 | 0.00 | 0.00 |
Selling & Marketing | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
SG&A Expenses | 129.62M 32.1% | 190.82M 26.7% | 150.66M 342.3% | -62.18M 52.9% | -40.66M 50.6% | -27.00M 15.6% | -32.00M |
Other Operating Expenses | 1.45B 13.1% | 1.67B 78.1% | 939.22M 74738.5% | 1.25M 11.9% | 1.12M 33.7% | 1.69M 59.1% | 4.14M |
Total Operating Expenses | 1.58B 5.4% | 1.67B 48.0% | 1.13B 29.6% | 871.96M 72.2% | 506.35M 95.5% | 259.03M 4.6% | 247.69M |
Cost and Expenses | 2.29B 17.0% | 2.75B 43.9% | 1.91B 31.0% | 1.46B 75.8% | 830.91M 140.3% | 345.75M 8.0% | 375.92M |
Operating Income | -1.16B 27.1% | -910.58M 53.0% | -595.26M 46.8% | -405.50M 24.8% | -324.87M 93.8% | -167.63M 0.7% | -168.77M |
Operating Margin % | -102.00% 108.2% | -49.00% 8.9% | -45.00% 7.1% | -42.00% 34.4% | -64.00% 31.9% | -94.00% 16.0% | -81.00% |
EBITDA | -545.13M 27.8% | -755.23M 73.3% | -435.89M 30.8% | -333.20M 17.0% | -284.67M 60.3% | -177.64M 49.2% | -119.07M |
EBITDA Margin % | -48.00% 17.1% | -41.00% 24.2% | -33.00% 5.7% | -35.00% 37.5% | -56.00% 44.0% | -100.00% 75.4% | -57.00% |
Interest Expense | 452.34M 23.8% | 365.40M 245.9% | 105.63M 737.6% | 12.61M 32.7% | 9.51M 91.7% | 113.97M 316.0% | 27.40M |
Interest Income | 89.41M 268.2% | 24.28M 48.8% | 47.39M 484.3% | 8.11M 394.0% | 1.64M 83.8% | 10.11M 211.7% | 3.24M |
Other Income (Expense) | -379.27M 26.0% | -301.09M 213.5% | -96.05M 171.4% | -35.39M 58.0% | -22.40M 78.8% | -105.75M 324.6% | -24.90M |
Pre-Tax Income | -1.54B 26.8% | -1.21B 75.3% | -691.31M 56.8% | -440.90M 27.0% | -347.27M 27.0% | -273.37M 41.2% | -193.67M |
Pre-Tax Margin % | -136.00% 106.1% | -66.00% 26.9% | -52.00% 13.0% | -46.00% 33.3% | -69.00% 54.9% | -153.00% 64.5% | -93.00% |
Tax Provision | -7.30M 21.3% | -9.28M 19.0% | -7.79M 16.9% | -9.38M 342.5% | -2.12M 106.1% | 34.65M 234.4% | -25.78M |
Net Income | -1.50B 35.3% | -1.11B 65.0% | -672.70M 55.6% | -432.33M 22.2% | -353.70M 3.2% | -342.63M 247.4% | -98.62M |
Net Margin % | -133.00% 121.7% | -60.00% 17.6% | -51.00% 13.3% | -45.00% 35.7% | -70.00% 63.5% | -192.00% 300.0% | -48.00% |
Basic EPS | -35.30 786.9% | -3.98 63.8% | -2.43 45.5% | -1.67 10.6% | -1.51 0.7% | -1.50 99.5% | -298.84 |
Diluted EPS | -35.30 786.9% | -3.98 63.8% | -2.43 45.5% | -1.67 10.6% | -1.51 0.7% | -1.50 99.5% | -298.84 |
Basic Shares Outstanding | 42.79M 84.7% | 279.11M 1.9% | 273.80M 6.0% | 258.28M 10.6% | 233.54M 1.9% | 229.09M 69321.9% | 330.00K |
Diluted Shares Outstanding | 42.79M 84.7% | 279.11M 1.9% | 273.80M 6.0% | 258.28M 10.6% | 233.54M 1.9% | 229.09M 69321.9% | 330.00K |