| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 295.28M | 352.86M | 276.61M | 196.72M | 179.95M |
| Gross Profit | -60.47M | 247.46M | -43.00M | 135.69M | 110.35M |
| EBITDA | -3.02M | 29.45M | -1.01M | -29.61M | -18.13M |
| Net Income | -46.09M | -5.58M | -41.36M | -46.55M | -39.49M |
Balance Sheet | |||||
| Total Assets | 895.53M | 988.61M | 938.37M | 881.40M | 874.41M |
| Cash, Cash Equivalents and Short-Term Investments | 30.12M | 49.68M | 59.55M | 52.10M | 96.11M |
| Total Debt | 37.23M | 21.04M | 40.80M | 17.21M | 15.71M |
| Total Liabilities | 184.77M | 285.62M | 275.62M | 217.90M | 195.59M |
| Stockholders Equity | 712.19M | 704.02M | 663.57M | 663.51M | 678.81M |
Cash Flow | |||||
| Free Cash Flow | -115.42M | 34.63M | -46.09M | -34.44M | -64.68M |
| Operating Cash Flow | -72.60M | 56.79M | 4.88M | 6.43M | -35.46M |
| Investing Cash Flow | -39.09M | -44.64M | -50.97M | -40.87M | -21.78M |
| Financing Cash Flow | 93.63M | -23.00M | 53.91M | -10.27M | 89.64M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
71 Outperform | kr8.15B | 22.93 | 10.29% | 0.41% | 84.46% | ― | |
69 Neutral | kr350.79M | 25.79 | 33.71% | 1.22% | 31.62% | 28.58% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
58 Neutral | kr1.52B | 60.96 | ― | 2.75% | 0.11% | -35.60% | |
54 Neutral | kr851.65M | -13.95 | -6.70% | ― | -16.32% | -603.32% | |
51 Neutral | kr101.15M | -34.98 | 1.33% | ― | 0.62% | -45.80% | |
48 Neutral | kr3.17B | -94.90 | ― | ― | ― | ― |