| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.22B | 1.11B | 948.20M | 777.20M | 657.70M |
| Gross Profit | 406.38M | 719.75M | 756.33M | 504.36M | 450.44M |
| EBITDA | 319.48M | 316.00M | 259.79M | 173.08M | 152.49M |
| Net Income | 180.62M | 181.30M | 177.30M | 119.60M | 106.40M |
Balance Sheet | |||||
| Total Assets | 1.32B | 1.37B | 1.20B | 1.02B | 897.20M |
| Cash, Cash Equivalents and Short-Term Investments | 321.58M | 308.50M | 237.10M | 168.30M | 95.60M |
| Total Debt | 188.50M | 186.20M | 184.20M | 115.00M | 117.10M |
| Total Liabilities | 432.39M | 509.50M | 440.90M | 370.90M | 328.40M |
| Stockholders Equity | 905.60M | 869.10M | 770.00M | 654.20M | 571.80M |
Cash Flow | |||||
| Free Cash Flow | 153.83M | 222.90M | 189.00M | 143.20M | 111.50M |
| Operating Cash Flow | 219.64M | 272.90M | 230.40M | 178.70M | 143.60M |
| Investing Cash Flow | -53.08M | -93.30M | -159.00M | -51.20M | -71.60M |
| Financing Cash Flow | -140.69M | -107.00M | 300.00K | -54.70M | -62.20M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | kr14.70B | 10.54 | 23.20% | 5.03% | 11.84% | 12.09% | |
68 Neutral | kr7.86B | 12.22 | ― | ― | -7.81% | -8.76% | |
62 Neutral | kr178.28M | -0.99 | -19.82% | ― | -25.10% | 82.01% | |
61 Neutral | kr3.20B | 52.58 | 4.76% | ― | -5.16% | -48.79% | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
47 Neutral | kr75.52M | -0.60 | ― | ― | -47.47% | -524.00% | |
39 Underperform | kr168.86M | -3.44 | -74.31% | ― | 13.37% | 43.23% |