| NOK billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.9 | 2.9 | 1.7 | 1.6 | 1.8 | 2.0 | +13.2% | |
| Cost of revenue | 0.0 | 0.0 | 0.1 | 0.1 | 1.9 | 0.0 | −100.0% | |
| Gross profit | 1.9 | 2.9 | 1.6 | 1.4 | 1.8 | 2.0 | +13.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.9 | 1.4 | 0.8 | 0.9 | 1.0 | 1.0 | +8.8% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.3 | 1.8 | 1.2 | 1.2 | 1.3 | 1.5 | +11.0% | |
| Operating income | 0.6 | 1.0 | 0.4 | 0.3 | 0.4 | 0.5 | +20.5% | |
| Interest expense | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | −100.0% | |
| Other income / expense | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | +61.3% | |
| Pre-tax income | 0.6 | 1.0 | 0.4 | 0.3 | 0.4 | 0.5 | +20.7% | |
| Income tax | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | +21.6% | |
| Net income | 0.4 | 0.8 | 0.3 | 0.2 | 0.3 | 0.4 | +18.4% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | +100.0% | |
| EPS, basic (per share) | 0.93 | 1.69 | 0.58 | 0.49 | 0.61 | 0.71 | +16.4% | |
| EPS, diluted (per share) | 0.78 | 1.39 | 0.49 | 0.42 | 0.61 | 0.66 | +8.2% | |
| EBITDA | 0.7 | 1.1 | 0.5 | 0.4 | 0.5 | 0.0 | −100.0% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Weighted average shares (shares) | 444,007,000 | 449,024,000 | 468,502,000 | 484,584,000 | 504,590,164 | 548,077,168 | +8.6% | |
| Weighted average diluted shares (shares) | 537,068,000 | 550,358,000 | 557,270,000 | 558,334,000 | 504,590,164 | 572,908,000 | +13.5% | |
| Gross margin | 97.9% | 98.7% | 96.0% | 91.6% | 100.0% | 100.0% | +0.0 pts | |
| Operating margin | 33.0% | 35.6% | 23.3% | 20.7% | 23.2% | 24.7% | +1.5 pts | |
| Net margin | 21.4% | 26.1% | 15.9% | 15.0% | 17.5% | 18.3% | +0.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.