Beurs gesloten -
Oslo Bors
16:45:00 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,63
NOK
|
+2,89%
|
|
+3,23%
|
-2,73%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
43,27
|
33,06
|
35,39
|
13,82
|
33,26
|
34,39
|
34,39
|
-
|
Bedrijfswaarde
1 |
42,06
|
34,57
|
37,41
|
26,85
|
33,26
|
51,53
|
32,39
|
17,39
|
K/w-verhouding
|
-3,04
x
|
-1,07
x
|
-2,74
x
|
-1,26
x
|
-3,18
x
|
4,26
x
|
2,67
x
|
2,37
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,18
x
|
0,73
x
|
0,75
x
|
0,62
x
|
1,65
x
|
1,09
x
|
0,8
x
|
0,76
x
|
Bedrijfswaarde/omzet
|
2,12
x
|
0,77
x
|
0,79
x
|
1,2
x
|
1,65
x
|
1,49
x
|
0,75
x
|
0,39
x
|
Bedrijfswaarde/EBITDA
|
-8,11
x
|
137
x
|
184
x
|
-10,3
x
|
22,8
x
|
4,06
x
|
1,62
x
|
0,79
x
|
Bedrijfswaarde/FCF
|
-1,29
x
|
-1,22
x
|
40,1
x
|
-2,57
x
|
-
|
9,46
x
|
2,02
x
|
0,92
x
|
FCF Yield
|
-77,7%
|
-81,8%
|
2,5%
|
-38,9%
|
-
|
10,6%
|
49,4%
|
109%
|
Price to Book
|
1,15
x
|
-
|
-
|
-
|
-
|
1,31
x
|
0,85
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
14.224
|
25.794
|
26.947
|
34.277
|
80.476
|
80.476
|
80.476
|
-
|
Referentieprijs
2 |
3,042
|
1,282
|
1,313
|
0,4031
|
0,4134
|
0,4274
|
0,4274
|
0,4274
|
Datum van publicatie
|
26/02/19
|
28/02/20
|
29/01/21
|
25/02/22
|
24/02/23
|
23/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
19,88
|
45,14
|
47,37
|
22,36
|
20,16
|
34,64
|
43
|
45
|
EBITDA
1 |
-5,185
|
0,252
|
0,203
|
-2,602
|
1,458
|
12,7
|
20
|
22
|
Bedrijfsresultaat (EBIT)
1 |
-12,49
|
-22,91
|
-13,6
|
-11,32
|
-6,881
|
6,44
|
14
|
16
|
Operationele Marge
|
-62,82%
|
-50,75%
|
-28,72%
|
-50,65%
|
-34,13%
|
18,59%
|
32,56%
|
35,56%
|
Resultaat voor belastingen (EBT)
1 |
-13,77
|
-23,09
|
-11,8
|
-11,26
|
-9,2
|
6,856
|
13
|
15
|
Nettowinst (verlies)
1 |
-11,98
|
-23,84
|
-13,04
|
-10,32
|
-9,915
|
6,787
|
13
|
14
|
Nettomarge
|
-60,24%
|
-52,82%
|
-27,53%
|
-46,15%
|
-49,18%
|
19,6%
|
30,23%
|
31,11%
|
WPA
2 |
-1,000
|
-1,200
|
-0,4800
|
-0,3200
|
-0,1300
|
0,1100
|
0,1600
|
0,1800
|
Free Cash Flow
1 |
-32,69
|
-28,28
|
0,934
|
-10,45
|
-
|
5,445
|
16
|
19
|
FCF-marge
|
-164,43%
|
-62,64%
|
1,97%
|
-46,75%
|
-
|
15,72%
|
37,21%
|
42,22%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
460,1%
|
-
|
-
|
42,87%
|
80%
|
86,36%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
80,23%
|
123,08%
|
135,71%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/19
|
28/02/20
|
29/01/21
|
25/02/22
|
24/02/23
|
23/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q2
|
2021 Q3
|
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
|
---|
Omzet
1 |
1,562
|
7,109
|
10,01
|
5,002
|
3,5
|
2,756
|
8,94
|
9,906
|
9,667
|
6,537
|
8,526
|
11
|
11
|
11
|
10
|
EBITDA
1 |
-1,42
|
0,284
|
-1
|
0,179
|
-1,2
|
-0,609
|
2,332
|
4,374
|
4,567
|
4,2
|
1,735
|
6
|
5
|
5
|
4
|
Bedrijfsresultaat (EBIT)
1 |
-2,893
|
-1,974
|
-4,282
|
-1,518
|
-2,66
|
-1,842
|
-0,364
|
2,849
|
3,145
|
0,517
|
-0,073
|
4
|
4
|
4
|
3
|
Operationele Marge
|
-185,21%
|
-27,77%
|
-42,79%
|
-30,35%
|
-76%
|
-66,84%
|
-4,07%
|
28,76%
|
32,53%
|
7,91%
|
-0,86%
|
36,36%
|
36,36%
|
36,36%
|
30%
|
Resultaat voor belastingen (EBT)
1 |
0,998
|
-2,219
|
-8,069
|
-2,025
|
-4,524
|
-2,534
|
-1,025
|
6,918
|
2,113
|
0,454
|
-2,641
|
4
|
3
|
3
|
3
|
Nettowinst (verlies)
1 |
1,47
|
-2,085
|
-7,918
|
-1,848
|
-4,454
|
-2,459
|
-1,27
|
6,918
|
2,113
|
0,454
|
-2,71
|
4
|
3
|
3
|
3
|
Nettomarge
|
94,11%
|
-29,33%
|
-79,12%
|
-36,95%
|
-127,26%
|
-89,22%
|
-14,21%
|
69,84%
|
21,86%
|
6,95%
|
-31,79%
|
36,36%
|
27,27%
|
27,27%
|
30%
|
WPA
2 |
0,0500
|
-0,0700
|
-0,2300
|
-0,0500
|
-0,0900
|
-0,0400
|
-0,0200
|
0,0900
|
0,0300
|
0,0100
|
-0,0300
|
0,0500
|
0,0400
|
0,0400
|
0,0300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/08/21
|
22/10/21
|
25/02/22
|
20/05/22
|
31/08/22
|
28/10/22
|
24/02/23
|
12/05/23
|
18/08/23
|
10/11/23
|
23/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
1,51
|
2,02
|
13
|
-
|
13,8
|
-
|
-
|
Nettokaspositie
1 |
1,22
|
-
|
-
|
-
|
-
|
-
|
2
|
17
|
Hefboom (schuld/ebitda)
|
-
|
5,98
x
|
9,97
x
|
-5,011
x
|
-
|
1,09
x
|
-
|
-
|
Free Cash Flow
1 |
-32,7
|
-28,3
|
0,93
|
-10,5
|
-
|
5,45
|
16
|
19
|
ROE (netto-inkomsten/eigen vermogen)
|
-45%
|
-56,7%
|
-30,5%
|
-30,9%
|
-
|
23,6%
|
33,5%
|
28,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2,640
|
-
|
-
|
-
|
-
|
0,3600
|
0,5000
|
0,7000
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
21,3
|
20,8
|
2,65
|
16,9
|
3,9
|
2,7
|
1
|
1
|
Capex/omzet
|
106,95%
|
46%
|
5,59%
|
75,61%
|
19,32%
|
7,8%
|
2,33%
|
2,22%
|
Datum van publicatie
|
26/02/19
|
28/02/20
|
29/01/21
|
25/02/22
|
24/02/23
|
23/02/24
|
-
|
-
|
Laatste slotkoers
0,4274
USD Gemiddelde koersdoel
0,759
USD Spread / Gemiddelde doel +77,59% Consensus |