| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 352.39M | 343.65M | 332.10M | 331.28M | 263.75M |
| Gross Profit | 11.19M | 124.47M | 123.64M | 143.20M | 122.58M |
| EBITDA | 54.01M | 56.44M | 14.38M | 48.37M | 65.80M |
| Net Income | -16.75M | -3.47M | -9.34M | 26.29M | 38.99M |
Balance Sheet | |||||
| Total Assets | 517.50M | 437.58M | 386.44M | 391.65M | 243.90M |
| Cash, Cash Equivalents and Short-Term Investments | 11.48M | 24.17M | 62.23M | 146.81M | 66.03M |
| Total Debt | 150.56M | 91.57M | 61.59M | 70.55M | 49.45M |
| Total Liabilities | 248.63M | 200.27M | 159.94M | 159.89M | 136.30M |
| Stockholders Equity | 268.86M | 237.31M | 226.50M | 231.76M | 107.59M |
Cash Flow | |||||
| Free Cash Flow | -48.42M | -66.83M | -54.82M | -4.00M | 55.29M |
| Operating Cash Flow | -46.98M | -25.70M | -17.75M | 24.62M | 75.49M |
| Investing Cash Flow | -42.85M | -41.17M | -37.45M | -28.54M | -20.55M |
| Financing Cash Flow | 79.43M | 26.77M | -29.08M | 78.92M | -14.76M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
62 Neutral | kr132.61M | 18.58 | ― | ― | 12.09% | ― | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
55 Neutral | kr637.80M | 52.29 | 22.29% | 0.48% | 27.82% | 305.33% | |
50 Neutral | kr1.61B | 174.76 | ― | ― | 20.43% | 61.67% | |
50 Neutral | kr455.55M | -26.07 | ― | ― | 19.18% | 48.44% | |
44 Neutral | €727.43K | -3.26 | 277.20% | ― | ― | ― | |
42 Neutral | kr328.40M | 8.08 | ― | ― | 4.32% | 57.79% |