| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 338.58M | 371.49M | 326.69M | 269.30M | 177.05M | 91.19M |
| Gross Profit | 132.93M | 151.32M | 138.47M | 116.87M | 71.38M | 46.56M |
| EBITDA | 92.58M | 109.83M | 115.12M | 83.62M | 55.46M | 38.11M |
| Net Income | 25.61M | 34.01M | 39.84M | 48.08M | 17.29M | 21.93M |
Balance Sheet | ||||||
| Total Assets | 1.07B | 1.17B | 937.86M | 785.23M | 597.38M | 315.06M |
| Cash, Cash Equivalents and Short-Term Investments | 23.40M | 37.67M | 50.36M | 31.50M | 28.60M | 21.13M |
| Total Debt | 271.54M | 276.63M | 264.69M | 236.24M | 123.89M | 72.68M |
| Total Liabilities | 440.73M | 486.19M | 502.59M | 372.31M | 252.53M | 152.52M |
| Stockholders Equity | 627.26M | 685.93M | 435.27M | 412.92M | 344.85M | 162.54M |
Cash Flow | ||||||
| Free Cash Flow | 26.76M | 12.02M | 56.40M | -50.06M | 19.28M | 24.41M |
| Operating Cash Flow | 46.74M | 49.50M | 89.01M | 48.20M | 31.56M | 26.68M |
| Investing Cash Flow | -30.88M | -154.83M | -106.25M | -112.63M | -219.22M | -68.09M |
| Financing Cash Flow | -35.84M | 99.15M | 29.33M | 65.74M | 188.76M | 46.79M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
68 Neutral | kr1.46B | 72.78 | ― | 1.87% | -8.38% | -38.17% | |
66 Neutral | kr1.45B | 13.19 | ― | ― | 0.86% | 73.68% | |
62 Neutral | kr7.11B | 25.18 | ― | ― | -7.81% | -8.76% | |
62 Neutral | kr12.31B | 30.91 | 8.26% | 1.07% | 14.41% | -4.45% | |
59 Neutral | €4.74B | 45.65 | 32.28% | 1.25% | 11.23% | 16.24% | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
44 Neutral | kr2.69B | ― | ― | ― | 10.25% | -698.93% |