| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 47.23M | 38.59M | 39.35M | 30.91M | 24.77M |
| Gross Profit | -406.48K | 33.52M | 39.36M | 31.74M | 25.89M |
| EBITDA | 3.84M | 5.54M | -22.22M | -11.14M | 5.05M |
| Net Income | -5.23M | -3.31M | -31.71M | -18.42M | 718.00K |
Balance Sheet | |||||
| Total Assets | 37.06M | 39.97M | 50.01M | 79.88M | 76.24M |
| Cash, Cash Equivalents and Short-Term Investments | 1.57M | 1.59M | 3.15M | 2.42M | 1.76M |
| Total Debt | 12.36M | 17.06M | 17.95M | 19.93M | 19.70M |
| Total Liabilities | 20.00M | 27.10M | 32.63M | 55.56M | 34.29M |
| Stockholders Equity | 17.06M | -654.00K | 2.75M | 24.32M | 41.95M |
Cash Flow | |||||
| Free Cash Flow | -389.16K | 3.63M | 1.97M | 3.11M | 885.00K |
| Operating Cash Flow | -361.65K | 4.23M | 4.24M | 5.60M | 3.28M |
| Investing Cash Flow | -1.14M | -2.05M | -1.28M | -3.24M | -5.26M |
| Financing Cash Flow | 1.40M | -3.71M | -2.25M | -2.26M | -3.89M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | kr117.12B | 11.07 | ― | 5.04% | 2.04% | -0.10% | |
73 Outperform | kr13.73B | 10.54 | 23.20% | 5.03% | 11.84% | 12.09% | |
62 Neutral | kr170.09M | -0.99 | -19.82% | ― | -25.10% | 82.01% | |
62 Neutral | kr171.71M | 25.78 | 6.37% | 3.38% | 2.88% | -51.00% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
61 Neutral | kr2.80B | 52.58 | 4.76% | ― | -5.16% | -48.79% | |
39 Underperform | kr171.42M | -3.44 | -74.31% | ― | 13.37% | 43.23% |