| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 423.25M | 422.25M | 413.71M | 431.49M | 390.08M |
| Gross Profit | 34.15M | 85.94M | 55.31M | 68.51M | 72.66M |
| EBITDA | 51.32M | 46.77M | 10.52M | -432.00K | 34.83M |
| Net Income | 21.66M | 16.85M | -4.75M | -12.12M | 17.56M |
Balance Sheet | |||||
| Total Assets | 191.54M | 220.10M | 198.26M | 182.78M | 178.41M |
| Cash, Cash Equivalents and Short-Term Investments | 47.70M | 42.30M | 15.67M | 15.41M | 36.36M |
| Total Debt | 89.03M | 71.77M | 72.56M | 52.11M | 15.74M |
| Total Liabilities | 148.38M | 178.75M | 173.92M | 152.35M | 111.41M |
| Stockholders Equity | 43.16M | 41.34M | 24.34M | 30.43M | 67.00M |
Cash Flow | |||||
| Free Cash Flow | 41.01M | 49.08M | 2.93M | 14.10M | 13.52M |
| Operating Cash Flow | 42.12M | 49.19M | 3.70M | 15.08M | 19.85M |
| Investing Cash Flow | -1.10M | -125.00K | -782.00K | -990.00K | -6.34M |
| Financing Cash Flow | -33.34M | -23.08M | -2.97M | -35.71M | -19.89M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
74 Outperform | kr811.14M | 15.99 | ― | 3.83% | -4.22% | -2.12% | |
62 Neutral | kr3.10B | 8.07 | 14.35% | 2.13% | -3.72% | -23.68% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
61 Neutral | kr1.44B | 10.90 | 15.90% | 1.13% | 6.46% | 46.26% | |
59 Neutral | kr1.17B | 14.38 | 23.47% | 6.29% | 12.85% | -12.78% | |
57 Neutral | kr308.12M | -77.43 | 60.73% | 5.95% | 0.24% | 28.56% | |
46 Neutral | kr245.10M | 14.60 | 1.19% | ― | 1.60% | -93.89% |