| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 353.70M | 343.65M | 332.10M | 331.28M | 263.75M | 186.83M |
| Gross Profit | 106.14M | 124.47M | 123.64M | 143.20M | 122.58M | 72.61M |
| EBITDA | 68.30M | 56.44M | 14.38M | 48.37M | 65.80M | 36.25M |
| Net Income | -7.42M | -3.47M | -9.34M | 26.29M | 38.99M | 7.35M |
Balance Sheet | ||||||
| Total Assets | 497.09M | 437.58M | 386.44M | 391.65M | 243.90M | 158.07M |
| Cash, Cash Equivalents and Short-Term Investments | 19.88M | 24.17M | 62.23M | 146.81M | 66.03M | 22.68M |
| Total Debt | 132.44M | 91.57M | 61.59M | 70.55M | 49.45M | 35.39M |
| Total Liabilities | 242.35M | 200.27M | 159.94M | 159.89M | 136.30M | 91.52M |
| Stockholders Equity | 254.73M | 237.31M | 226.50M | 231.76M | 107.59M | 66.56M |
Cash Flow | ||||||
| Free Cash Flow | -40.24M | -66.83M | -54.82M | -4.00M | 55.29M | 41.13M |
| Operating Cash Flow | -8.34M | -25.70M | -17.75M | 24.62M | 75.49M | 59.09M |
| Investing Cash Flow | -45.85M | -41.17M | -37.45M | -28.54M | -20.55M | -17.63M |
| Financing Cash Flow | 73.97M | 26.77M | -29.08M | 78.92M | -14.76M | -30.25M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
63 Neutral | kr858.60M | 36.65 | 22.29% | 0.48% | 27.82% | 305.33% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
51 Neutral | kr137.02M | 48.25 | ― | ― | 12.09% | ― | |
48 Neutral | kr466.96M | -89.38 | ― | ― | 4.32% | 57.79% | |
46 Neutral | kr459.83M | -26.72 | ― | ― | 19.18% | 48.44% | |
45 Neutral | kr1.46B | -34.75 | ― | ― | 20.43% | 61.67% | |
40 Underperform | €2.27M | ― | ― | ― | ― | ― |