| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 22.37M | 30.07M | 43.01M | 69.36M | 71.73M |
| Gross Profit | 7.12M | 14.36M | 27.04M | 42.90M | 38.58M |
| EBITDA | -54.48M | -53.76M | 38.95M | -21.92M | -24.86M |
| Net Income | -96.23M | -55.78M | -84.24M | -30.90M | -40.22M |
Balance Sheet | |||||
| Total Assets | 95.87M | 144.82M | 143.62M | 238.73M | 239.07M |
| Cash, Cash Equivalents and Short-Term Investments | 196.00K | 30.67M | 2.62M | 1.72M | 3.88M |
| Total Debt | 25.70M | 4.64M | 24.29M | 72.17M | 41.64M |
| Total Liabilities | 94.39M | 64.70M | 84.28M | 147.08M | 106.33M |
| Stockholders Equity | 1.48M | 80.13M | 59.33M | 111.00M | 144.51M |
Cash Flow | |||||
| Free Cash Flow | -37.20M | -51.96M | -40.00M | -32.33M | -46.33M |
| Operating Cash Flow | -33.18M | -43.98M | -40.73M | -27.95M | -39.02M |
| Investing Cash Flow | -18.11M | -12.44M | -1.13M | -2.27M | -7.01M |
| Financing Cash Flow | 47.73M | 84.44M | 28.16M | 27.70M | 47.53M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
62 Neutral | kr132.61M | 18.58 | ― | ― | 12.09% | ― | |
57 Neutral | kr45.58M | -14.12 | ― | ― | 17.10% | -267.16% | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
55 Neutral | kr637.80M | 52.29 | 22.29% | 0.48% | 27.82% | 305.33% | |
50 Neutral | kr455.55M | -26.07 | ― | ― | 19.18% | 48.44% | |
46 Neutral | kr80.69M | -0.53 | -326.45% | ― | -36.24% | 42.01% | |
44 Neutral | €727.43K | -3.26 | 277.20% | ― | ― | ― |