| NOK millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 793.0 | 834.0 | 169.0 | 282.0 | 922.0 | 158.0 | −82.9% | |
| Cost of revenue | 778.0 | 733.0 | 243.0 | 163.0 | 196.0 | 394.0 | +101.0% | |
| Gross profit | 15.0 | 101.0 | (74.0) | 119.0 | 726.0 | (236.0) | −132.5% | |
| Research & development | 47.0 | 11.0 | 6.0 | 2.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 232.0 | 369.0 | 193.0 | 3.0 | 0.0 | 12.0 | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 279.0 | 303.0 | 193.0 | 150.0 | 105.0 | 12.0 | −88.6% | |
| Operating income | (264.0) | (202.0) | (267.0) | (31.0) | 621.0 | (248.0) | −139.9% | |
| Interest expense | 132.0 | 158.0 | 186.0 | 193.0 | 107.0 | 60.0 | −43.9% | |
| Interest income | 109.0 | 118.0 | 159.0 | 168.0 | 891.0 | 174.0 | −80.5% | |
| Other income / expense | (255.0) | (33.0) | 218.0 | 10.0 | 1,005.0 | 91.0 | −90.9% | |
| Pre-tax income | (519.0) | (235.0) | (49.0) | (21.0) | 1,626.0 | (157.0) | −109.7% | |
| Income tax | 18.0 | (20.0) | (1.0) | 0.0 | 3.0 | 0.0 | −100.0% | |
| Net income | (466.0) | (317.0) | (280.0) | (264.0) | 1,653.0 | (148.0) | −109.0% | |
| Discontinued operations | 68.0 | (96.0) | 51.0 | 122.0 | 30.0 | 9.0 | −70.0% | |
| Other net income adjustments | 0.0 | 0.0 | (1.0) | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (1.72) | (1.17) | (1.03) | (1.37) | 5.96 | (0.54) | −109.1% | |
| EPS, diluted (per share) | (1.72) | (1.17) | (1.03) | (1.37) | 5.96 | (0.54) | −109.1% | |
| EBITDA | (105.0) | 341.0 | 168.0 | (10.0) | 643.0 | (191.0) | −129.7% | |
| Depreciation & amortization | 26.0 | 72.0 | 75.0 | 20.0 | 42.0 | 57.0 | +35.7% | |
| Weighted average shares (shares) | 271,609,785 | 271,609,785 | 272,002,629 | 272,180,398 | 277,213,130 | 272,537,742 | −1.7% | |
| Weighted average diluted shares (shares) | 271,609,785 | 271,609,785 | 272,002,629 | 272,180,398 | 272,182,026 | 272,537,742 | +0.1% | |
| Gross margin | 1.9% | 12.1% | −43.8% | 42.2% | 78.7% | −149.4% | −228.1 pts | |
| Operating margin | −33.3% | −24.2% | −158.0% | −11.0% | 67.4% | −157.0% | −224.3 pts | |
| Net margin | −58.8% | −38.0% | −165.7% | −93.6% | 179.3% | −93.7% | −273.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
