NORSE.OLNORSE.OLOSL

Revenue (LTM)

$756M

+28.5% YoY

Net Income (LTM)

$-64M

+52.9% YoY

Free Cash Flow

$21M

Revenue CAGR (5Y)

—

Marginsimproving

FCF$0.0B

Unprofitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	0	104	439↑321.4%	588↑33.8%	756↑28.5%
Gross Profit	-5	-66↓1135.8%	-48↑26.8%	14↑129.7%	68↑371.3%
Operating Income	-8	-146↓1738.7%	-135↑7.4%	-97↑28.3%	-21↑78.7%
Net Income	-7	-175↓2401.1%	-169↑3.6%	-135↑19.7%	-64↑52.9%
EBITDA	-8	-88↓952.1%	-51↑41.6%	-8↑84.1%	58↑814.6%
EPS Diluted	-0.45	-8.30↓1744.4%	-2.50↑69.9%	-1.04↑58.4%	-0.39↑62.5%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	134	65↓51.8%	39↓39.2%	10↓75.5%	18↑81.8%
Total Current Assets	135	117↓13.2%	148↑26.0%	155↑4.9%	140↓9.7%
Total Assets	277	1,090↑293.7%	1,083↓0.7%	1,031↓4.8%	912↓11.6%
Total Current Liabilities	2	108↑4484.4%	213↑96.2%	320↑50.3%	355↑11.1%
Total Liabilities	121	1,080↑795.6%	1,173↑8.6%	1,242↑5.9%	1,172↓5.6%
Total Equity	156	11↓93.3%	-90↓951.4%	-211↓134.8%	-260↓23.5%
Total Debt	94	962↑926.7%	974↑1.3%	928↓4.7%	836↓9.9%
Net Debt	-41	897↑2310.6%	934↑4.2%	918↓1.8%	818↓10.9%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	-6	-69↓1130.5%	-21↑70.0%	56↑370.6%	42↓24.6%
Capital Expenditure	-2	-2↑33.7%	-4↓147.2%	-22↓465.8%	-21↑4.8%
Free Cash Flow	-8	-70↓778.7%	-25↑65.1%	33↑235.5%	21↓38.0%
Stock-Based Comp	0	0	0	0↓9.7%	0
Net Change in Cash	134	-70↓151.8%	-25↑63.5%	-30↓16.9%	-8↑72.4%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance