Medistim ASA / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€47.47M +8.0%	€8.76M +0.0%	18.5% -0.015 pp	€12.46M +3.3%	26.2% -0.012 pp
2023	€43.96M +7.2%	€8.76M -8.9%	19.9% -0.035 pp	€12.06M +6.2%	27.4% -0.0025 pp
2022	€41.02M +16.4%	€9.62M +25.4%	23.4% +0.017 pp	€11.36M -3.6%	27.7% -0.057 pp
2021	€35.25M +17.3%	€7.67M +31.0%	21.8% +0.023 pp	€11.78M +64.7%	33.4% +0.096 pp
2020	€30.05M -0.2%	€5.85M -1.3%	19.5% -0.0022 pp	€7.15M -9.9%	23.8% -0.026 pp
2019	€30.11M +10.5%	€5.93M +23.2%	19.7% +0.020 pp	€7.94M +30.3%	26.4% +0.040 pp
2018	€27.25M +9.1%	€4.81M +19.9%	17.7% +0.016 pp	€6.09M -3.2%	22.3% -0.029 pp
2017	€24.98M +12.7%	€4.01M +21.7%	16.1% +0.012 pp	€6.29M +69.8%	25.2% +0.085 pp
2016	€22.16M +5.1%	€3.30M -3.3%	14.9% -0.013 pp	€3.71M -22.2%	16.7% -0.059 pp
2015	€21.09M +16.7%	€3.41M +29.4%	16.2% +0.016 pp	€4.76M -11.0%	22.6% -0.070 pp
2014	€18.08M +12.6%	€2.64M +17.7%	14.6% +0.0064 pp	€5.35M +32.4%	29.6% +0.044 pp
2013	€16.06M +4.6%	€2.24M -12.3%	13.9% -0.027 pp	€4.04M +46.3%	25.2% +0.072 pp
2012	€15.35M +14.0%	€2.55M +95.3%	16.6% +0.069 pp	€2.76M -9.0%	18.0% -0.045 pp
2011	€13.47M +1.8%	€1.31M -17.0%	9.7% -0.022 pp	€3.03M -14.9%	22.5% -0.044 pp
2010	€13.23M -0.0%	€1.57M -33.1%	11.9% -0.059 pp	€3.56M +28.8%	26.9% +0.060 pp
2009	€13.23M +11.8%	€2.35M +105.9%	17.8% +0.081 pp	€2.77M -8.8%	20.9% -0.047 pp
2008	€11.84M +10.6%	€1.14M -52.3%	9.6% -0.13 pp	€3.03M +27.1%	25.6% +0.033 pp
2007	€10.70M +30.0%	€2.40M +∞%	22.4% +0.22 pp	€2.39M +20.9%	22.3% -0.017 pp
2006	€8.23M +20.8%	€0.00 +NaN%	0.0% +0.0 pp	€1.97M +14.4%	24.0% -0.013 pp
2005	€6.81M +7.2%	€0.00 +NaN%	0.0% +0.0 pp	€1.73M +169.6%	25.3% +0.15 pp
2004	€6.36M	€0.00	0.0%	€640.01K	10.1%