| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 342.98M | 371.49M | 326.69M | 269.30M | 177.05M |
| Gross Profit | 95.60M | 151.32M | 138.47M | 116.87M | 71.38M |
| EBITDA | 103.97M | 109.83M | 115.12M | 83.62M | 55.46M |
| Net Income | 24.03M | 34.01M | 39.84M | 48.08M | 17.29M |
Balance Sheet | |||||
| Total Assets | 1.07B | 1.17B | 937.86M | 785.23M | 597.38M |
| Cash, Cash Equivalents and Short-Term Investments | 13.45M | 37.67M | 50.36M | 31.50M | 28.60M |
| Total Debt | 271.92M | 276.63M | 264.69M | 236.24M | 123.89M |
| Total Liabilities | 441.57M | 486.19M | 502.59M | 372.31M | 252.53M |
| Stockholders Equity | 628.81M | 685.93M | 435.27M | 412.92M | 344.85M |
Cash Flow | |||||
| Free Cash Flow | 51.79M | 12.02M | 56.40M | -50.06M | 19.28M |
| Operating Cash Flow | 52.14M | 49.50M | 89.01M | 48.20M | 31.56M |
| Investing Cash Flow | -35.33M | -154.83M | -106.25M | -112.63M | -219.22M |
| Financing Cash Flow | -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 |
|---|---|---|---|---|---|---|---|
68 Neutral | kr7.94B | 27.41 | ― | ― | -7.81% | -8.76% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
61 Neutral | kr2.65B | 34.18 | 32.28% | 1.41% | 11.23% | 16.24% | |
60 Neutral | kr9.22B | 28.24 | 8.26% | 1.14% | 14.41% | -4.45% | |
55 Neutral | kr1.26B | 2.92 | ― | 1.92% | -8.38% | -38.17% | |
55 Neutral | kr1.10B | 27.75 | ― | ― | 0.86% | 73.68% | |
44 Neutral | kr2.06B | -17.17 | ― | ― | 10.25% | -698.93% |