| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 344.86M | 342.98M | 371.49M | 326.69M | 269.30M | 177.05M |
| Gross Profit | 87.68M | 95.60M | 151.32M | 138.47M | 116.87M | 71.38M |
| EBITDA | 106.52M | 103.97M | 109.83M | 115.12M | 83.62M | 55.46M |
| Net Income | 27.56M | 24.03M | 34.01M | 39.84M | 48.08M | 17.29M |
Balance Sheet | ||||||
| Total Assets | 1.10B | 1.07B | 1.17B | 937.86M | 785.23M | 597.38M |
| Cash, Cash Equivalents and Short-Term Investments | 20.26M | 13.45M | 37.67M | 50.36M | 31.50M | 28.60M |
| Total Debt | 279.07M | 271.92M | 276.63M | 264.69M | 236.24M | 123.89M |
| Total Liabilities | 454.77M | 441.57M | 486.19M | 502.59M | 372.31M | 252.53M |
| Stockholders Equity | 642.30M | 628.81M | 685.93M | 435.27M | 412.92M | 344.85M |
Cash Flow | ||||||
| Free Cash Flow | 48.42M | 51.79M | 12.02M | 56.40M | -50.06M | 19.28M |
| Operating Cash Flow | 58.18M | 52.14M | 49.50M | 89.01M | 48.20M | 31.56M |
| Investing Cash Flow | -29.45M | -35.33M | -154.83M | -106.25M | -112.63M | -219.22M |
| Financing Cash Flow | -33.87M | -41.32M | 99.15M | 29.33M | 65.74M | 188.76M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | kr10.75B | 23.91 | 8.26% | 1.14% | 5.39% | 7.51% | |
68 Neutral | kr2.96B | 22.71 | 32.28% | 1.41% | 6.61% | 20.90% | |
66 Neutral | kr6.97B | 25.73 | ― | ― | -9.37% | -8.66% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
61 Neutral | kr1.73B | 14.33 | ― | ― | -2.24% | -18.90% | |
54 Neutral | kr1.09B | 47.05 | ― | 1.92% | -40.78% | 2331.24% | |
51 Neutral | kr3.46B | -22.60 | ― | ― | 22.58% | 39.84% |