Consensus
Consensus figures represent the median of estimates from six analysts.
- KPI Unit Q3 2026 Q4 2026 Q1 2027 Q2 2027
-
ARR Secure & Custom
USD Million67.6
71.6
75.5 80.2 -
ARR Connected Spaces
USD Million
76.7
77.9 79.280.7
-
Revenue
USD Million
30.6
37.7
43.1
37.4
-
Cost of Goods Sold
USD Million
(3.2)
(3.1)
(3.4)
(3.6)
-
Employee benefit expenses
USD Million
(15.8)
(18.1) (17.4) (18.3) -
Other OPEX
USD Million
(4.0)
(4.0)
(4.6)
(4.5)
-
EBITDA ex. other gains and losses
USD Million
7.5
12.6
17.7
10.9
-
EBIT
USD Million
6.1
11.2
16.3
9.5
-
Net profit after tax
USD Million
5.0
8.9
12.9 7.8 -
Free cash flow (company definition)
USD Million
5.5
11.8
17.5
11.9
- KPI Unit FY 2026 FY 2027 FY 2028
-
ARR Secure & Custom
USD Million
71.6
88.6
107.4
-
ARR Connected Spaces
USD Million
77.9
83.3
88.7
-
Revenue
USD Million
141.2
160.1
181.8
-
Cost of Goods Sold
USD Million
(12.6)
(14.3)
(16.4)
-
Employee benefit expenses
USD Million
(66.0)
(71.9)
(77.8)
-
Other OPEX
USD Million
(16.6)
(17.9)(19.7)
-
EBITDA ex. other gains and losses
USD Million
46.3
56.0
67.9
-
EBIT
USD Million
40.6
50.3
61.9
-
Net profit after tax
USD Million
32.0
40.2
49.4
-
Free cash flow
USD Million
45.5
50.2
52.8
- Quarter Collection date Analysts Revenue (MUSD) EBITDA (MUSD) ARR (MUSD) ARR next quarter (MUSD)
- Q2 2026 August 7th, 2026 5 30.8 6.6* 139.8 144.7
-
Q1 2026
April 27th, 2026
6
37.0
12.7*
135.1
139.5 - Q4 2025 February 9th, 2026 5 349.2 MNOK 99.8* MNOK 130.1 134.0
-
Q3 2025
October 31st, 2025
5
249.0 MNOK
35.2* MNOK
122.0126.0
-
Q2 2025
August 8th, 2025
5
285.0 MNOK
49.7* MNOK 118.7 122.2 - Q1 2025 April 25th, 2025 5 330.8 MNOK 87.7* MNOK 116.0 119.5
- Q4 2024 February 3rd, 2025 4 326.2 MNOK 88.5* MNOK 113.1 116.0
- Q3 2024 October 28th, 2024 4 240.7 MNOK 26.2* MNOK 109.4 112.8
- Q2 2024 August 9th, 2024 4 255.1 MNOK 28.6 MNOK 106.6 108.6
- Q1 2024 April 24th, 2024 4 283.2 MNOK 57.1 MNOK 104.6 106.9
- Q4 2023 February 9th, 2024 4 286.9 MNOK 66.2 MNOK 101.8 103.7
- Q3 2023 October 26th, 2023 4 206.0 MNOK -2.5 MNOK 99.6 101.9
- Q2 2023 August 3rd, 2023 3 222.4 MNOK 2.2 MNOK 98.1
- Q1 2023 April 28th, 2023 4 235.7 MNOK 33.5 MNOK 99.0
- Q4 2022 February 9th, 2023 4 288.9 MNOK 19.5 MNOK 100.0
- Q3 2022 November 7th, 2022 4 213.7 MNOK -55.8 MNOK 104.1
- Q2 2022 August 8th, 2022 4 220.8 MNOK -52.4 MNOK 106.8
- Q1 2022 May 6th, 2022 4 218.3 MNOK -45.8 MNOK
- Q4 2021 February 4th, 2022 4 267.9 MNOK -24.0 MNOK
- Q3 2021 November 5th, 2021 4 174.3 MNOK -76.3 MNOK
- Q2 2021 August 6th, 2021 4 184.0 MNOK -59.3 MNOK
- Q1 2021 April 29th, 2021 4 169.5 MNOK -62.0 MNOK
* ex. other gains and losses
Investor updates subscription
Subscribe to our newsletter to get relevant industry news, reports, and other innovation.This form could not be displayed because of your browser’s settings. Please adjust your browser’s privacy controls to allow embedded forms, or try opening this page in a different browser.
Follow the instructions for your browser to fix the problem: