| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.43B | 1.60B | 1.57B | 1.11B | 736.47M |
| Gross Profit | 72.40M | 405.80M | 384.23M | 283.60M | 207.27M |
| EBITDA | 116.30M | 130.10M | 127.50M | 83.66M | 77.02M |
| Net Income | -11.10M | 36.90M | 37.86M | 37.07M | 47.20M |
Balance Sheet | |||||
| Total Assets | 1.51B | 1.70B | 1.58B | 1.66B | 722.80M |
| Cash, Cash Equivalents and Short-Term Investments | 66.00M | 57.90M | 62.52M | 101.26M | 28.37M |
| Total Debt | 408.00M | 420.50M | 412.15M | 548.36M | 180.17M |
| Total Liabilities | 744.30M | 844.90M | 911.48M | 1.09B | 382.09M |
| Stockholders Equity | 767.30M | 856.20M | 669.46M | 575.14M | 340.47M |
Cash Flow | |||||
| Free Cash Flow | 101.10M | 119.30M | 130.40M | 12.30M | 12.93M |
| Operating Cash Flow | 102.80M | 125.00M | 136.65M | 24.08M | 18.42M |
| Investing Cash Flow | -40.60M | -178.30M | -50.52M | -259.02M | -49.54M |
| Financing Cash Flow | -54.00M | 45.30M | -125.00M | 306.43M | 53.87M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
60 Neutral | kr313.11M | 30.42 | ― | ― | 10.55% | ― | |
57 Neutral | kr688.76M | -61.49 | ― | ― | -7.91% | -33.91% | |
50 Neutral | kr400.58M | -2,091.43 | 8.68% | ― | 9.30% | ― | |
44 Neutral | kr211.08M | -14.26 | -5.81% | ― | -9.79% | -144.24% | |
44 Neutral | kr65.63M | -1.99 | -24.59% | ― | -48.24% | -48.99% | |
43 Neutral | kr457.85M | -6.89 | -52.89% | ― | 53.78% | 19.38% |