Byggma ASA / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€185.74M -2.5%	-€22.16M -523.9%	-11.9% -0.15 pp	€7.49M -67.7%	4.0% -0.081 pp
2023	€190.50M -11.4%	€5.23M -75.6%	2.7% -0.072 pp	€23.17M -39.3%	12.2% -0.056 pp
2022	€214.94M +7.0%	€21.44M +41.9%	10.0% +0.025 pp	€38.18M +94.2%	17.8% +0.080 pp
2021	€200.89M +14.2%	€15.11M +41.2%	7.5% +0.014 pp	€19.66M -14.5%	9.8% -0.033 pp
2020	€175.88M +15.1%	€10.70M +155.2%	6.1% +0.033 pp	€22.99M +56.9%	13.1% +0.035 pp
2019	€152.83M +7.7%	€4.19M +4.6%	2.7% -0.00082 pp	€14.65M +8.0%	9.6% +0.00021 pp
2018	€141.85M +2.2%	€4.01M -27.3%	2.8% -0.011 pp	€13.57M -47.0%	9.6% -0.089 pp
2017	€138.78M +6.9%	€5.52M +1.0%	4.0% -0.0023 pp	€25.63M +64.2%	18.5% +0.064 pp
2016	€129.81M +5.7%	€5.46M -86.2%	4.2% -0.28 pp	€15.61M -20.8%	12.0% -0.040 pp
2015	€122.79M -20.5%	€39.63M +903.9%	32.3% +0.30 pp	€19.70M +64.7%	16.0% +0.083 pp
2014	€154.37M +5.6%	€3.95M +48.4%	2.6% +0.0074 pp	€11.96M +40.4%	7.7% +0.019 pp
2013	€146.21M -4.6%	€2.66M -13.6%	1.8% -0.0019 pp	€8.52M -42.8%	5.8% -0.039 pp
2012	€153.25M -2.5%	€3.08M +263.9%	2.0% +0.015 pp	€14.90M +53.0%	9.7% +0.035 pp
2011	€157.26M +3.8%	€846.07K -129.7%	0.5% +0.024 pp	€9.74M -3.4%	6.2% -0.0046 pp
2010	€151.56M +8.6%	-€2.85M +66.5%	-1.9% -0.0065 pp	€10.09M -31.3%	6.7% -0.039 pp
2009	€139.58M -10.9%	-€1.71M -57.5%	-1.2% +0.013 pp	€14.69M +46.0%	10.5% +0.041 pp
2008	€156.63M -4.0%	-€4.03M -191.9%	-2.6% -0.053 pp	€10.06M +151.3%	6.4% +0.040 pp
2007	€163.11M +26.8%	€4.38M -77.0%	2.7% -0.12 pp	€4.00M -78.0%	2.5% -0.12 pp
2006	€128.62M +88.4%	€19.09M +585.7%	14.8% +0.11 pp	€18.18M +243.6%	14.1% +0.064 pp
2005	€68.29M +35.7%	€2.78M -10.5%	4.1% -0.021 pp	€5.29M -41.3%	7.7% -0.10 pp
2004	€50.31M +37.7%	€3.11M +225.0%	6.2% +0.036 pp	€9.01M +195.9%	17.9% +0.096 pp
2003	€36.53M +7.8%	€957.21K -13.2%	2.6% -0.0063 pp	€3.04M +69.6%	8.3% +0.030 pp
2002	€33.90M	€1.10M	3.3%	€1.79M	5.3%