kr25.79M
Revenue
kr0.27
Earnings Per Share
100.00%
Gross Margin %
kr32.74M
Free Cash Flow
Revenue
25.79
Earnings Per Share
0.27
Gross Margin %
100.00
Free Cash Flow
32.74
Stock Value
Financials
| Year | Year | TTM | 2023 | 2022 | 2021 | 2020 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rev. | Revenue | N/A | kr25.79M | kr9.01M | kr1.71M | kr3.39M | kr6.89M | kr46.60M | kr80.00M | kr102.40M | kr102.50M | kr105.80M | kr100.00M | kr255.90M | kr194.80M | kr120.50M | kr82.20M | kr21.90M | kr21.98M |
| GM % | Gross Margin % | 98.33% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 63.02% | 61.48% | 56.25% | 72.81% | 66.07% | 81.00% | 96.52% | 39.94% | 4.61% | -2.79% | 2.83% | 13.83% |
| OM | Operating Margin | 72.06% | 60.66% | 11.56% | -,253.29% | 24.65% | 0.00% | -91.63% | -29.33% | 6.15% | 7.02% | 24.29% | 3.90% | 6.13% | -35.81% | -,108.92% | -,123.20% | -,146.52% | -35.70% |
| EPS | Earnings Per Share | kr3.92 | kr0.27 | kr0.02 | kr-0.12 | kr0.06 | kr-0.08 | kr-0.48 | kr-1.18 | kr0.11 | kr0.60 | kr-0.26 | kr-0.84 | kr-30.00 | kr-23.87 | kr-50.00 | kr-72.00 | kr-15.00 | kr-6.00 |
| Div. | Dividends | N/A | kr0.03 | kr0.00 | kr0.00 | kr0.04 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 |
| PR % | Payout Ratio % | 0 | 11.11% | 0.00% | -0.00% | 66.67% | -0.00% | -0.00% | -0.00% | 0.00% | 0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | 0 |
| Sha. | Shares | N/AM | 65.75M | 66.8M | 57M | 57M | 52.61M | 52.61M | 52.61M | 52.61M | 52.61M | 52.61M | 52.61M | 5.26M | 5.26M | 1.96M | 1.77M | 1.45M | 0.93M |
| OCF | Operating Cash Flow | N/A | kr0.28M | kr-5.12M | kr-2.66M | kr2.21M | kr0.90M | kr-12.70M | kr-0.50M | kr-9.60M | kr-1.10M | kr33.40M | kr46.50M | kr-50.40M | kr-,106.35M | kr-,156.84M | kr-93.00M | kr33.40M | kr0.00M |
| FCF | Free Cash Flow | N/A | kr32.74M | kr-17.43M | kr-7.11M | kr0.46M | kr-3.60M | kr-10.30M | kr-1.40M | kr-3.40M | kr-23.60M | kr30.90M | kr45.30M | kr-,214.00M | kr-,450.43M | kr-,691.09M | kr-,713.53M | kr-,334.53M | kr0.00M |
| FCFS | Free Cash Flow Per Share | kr-0.18 | kr-0.04 | kr-1.28 | kr-0.42 | kr0.57 | kr0.07 | kr-2.21 | kr-0.03 | kr-0.21 | kr-0.02 | kr0.66 | kr9.35 | kr-38.53 | kr-98.93 | kr-,371.76 | kr-,484.77 | kr-,251.22 | kr-,155.43 |
