| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.43B | 1.40B | 1.02B | 957.75M | 927.49M |
| Gross Profit | 327.50M | 299.50M | 219.30M | 148.71M | 180.51M |
| EBITDA | 113.80M | 166.30M | 133.80M | 88.68M | 124.72M |
| Net Income | 88.30M | 97.90M | 66.90M | 34.40M | 68.11M |
Balance Sheet | |||||
| Total Assets | 993.00M | 982.80M | 785.20M | 735.98M | 646.64M |
| Cash, Cash Equivalents and Short-Term Investments | 183.50M | 162.30M | 176.10M | 47.94M | 18.57M |
| Total Debt | 141.80M | 145.00M | 94.70M | 124.67M | 63.08M |
| Total Liabilities | 307.00M | 338.10M | 216.80M | 235.98M | 176.85M |
| Stockholders Equity | 686.00M | 644.70M | 568.40M | 500.00M | 469.79M |
Cash Flow | |||||
| Free Cash Flow | 0.00 | 149.30M | 159.10M | 69.30M | 13.10M |
| Operating Cash Flow | 183.00M | 166.00M | 165.50M | 86.73M | 47.69M |
| Investing Cash Flow | -36.20M | -108.70M | -6.40M | -63.51M | -34.59M |
| Financing Cash Flow | -117.50M | -76.40M | -24.00M | 3.75M | -19.15M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
63 Neutral | kr1.01B | 11.64 | 14.99% | 3.17% | 16.31% | 22.59% | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% | |
55 Neutral | kr297.23M | -12.04 | -9.48% | ― | -1.89% | -59.17% | |
47 Neutral | kr41.73M | -0.99 | -75.93% | 0.00% | ― | ― | |
43 Neutral | kr482.98M | -0.76 | -50.84% | ― | -15.98% | -2831.45% | |
40 Underperform | kr55.00M | -4.90 | -153.91% | ― | -18.29% | -48.74% |