| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.37B | 1.62B | 1.90B | 1.75B | 1.46B |
| Gross Profit | 117.92M | 214.70M | 287.56M | 336.23M | 292.97M |
| EBITDA | -9.23M | -45.16M | 145.08M | 227.40M | 190.71M |
| Net Income | -167.70M | -61.43M | 45.05M | 149.64M | 133.01M |
Balance Sheet | |||||
| Total Assets | 1.78B | 2.40B | 2.01B | 1.57B | 1.23B |
| Cash, Cash Equivalents and Short-Term Investments | 32.52M | 5.32M | 8.14M | -189.35M | 153.86M |
| Total Debt | 292.68M | 405.20M | 315.04M | 255.70M | 118.94M |
| Total Liabilities | 792.55M | 1.24B | 1.15B | 822.20M | 622.41M |
| Stockholders Equity | 986.03M | 1.16B | 862.99M | 748.53M | 605.09M |
Cash Flow | |||||
| Free Cash Flow | -68.17M | -110.06M | -82.23M | -127.53M | 97.16M |
| Operating Cash Flow | -58.53M | -67.86M | -20.70M | -61.68M | 140.49M |
| Investing Cash Flow | -28.38M | -39.40M | -132.52M | -84.58M | -154.79M |
| Financing Cash Flow | 110.84M | 96.95M | 171.46M | -8.65M | 134.29M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | kr7.15B | 12.87 | 25.41% | 2.02% | 6.44% | 0.49% | |
70 Outperform | kr1.78B | 17.16 | 23.44% | 4.95% | 9.20% | 11.72% | |
62 Neutral | kr160.29M | 25.78 | 6.37% | 3.38% | 2.88% | -51.00% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
54 Neutral | kr6.41B | 123.28 | 2.04% | 6.24% | -2.98% | -30.48% | |
46 Neutral | kr552.07M | -2.77 | -11.15% | ― | -17.48% | 20.08% | |
46 Neutral | kr741.48M | 35.47 | -0.15% | ― | 15.59% | 16.67% |