| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 51.51M | 49.13M | 48.06M | 37.81M | 43.68M |
| Gross Profit | 37.44M | 33.17M | 37.26M | 23.68M | 28.42M |
| EBITDA | 51.70M | 24.19M | -12.82M | -29.03M | 141.92M |
| Net Income | 28.76M | 1.46M | -24.29M | -18.32M | 108.43M |
Balance Sheet | |||||
| Total Assets | 1.54B | 780.40M | 779.12M | 809.47M | 829.51M |
| Cash, Cash Equivalents and Short-Term Investments | 67.11M | 64.25M | 61.72M | 69.91M | 48.90M |
| Total Debt | 885.74M | 395.60M | 398.15M | 398.12M | 371.98M |
| Total Liabilities | 957.14M | 458.51M | 458.70M | 464.76M | 453.71M |
| Stockholders Equity | 585.85M | 321.88M | 320.42M | 344.71M | 375.80M |
Cash Flow | |||||
| Free Cash Flow | 0.00 | 10.31M | 7.42M | 9.76M | -5.30M |
| Operating Cash Flow | 6.74M | 10.31M | 7.42M | 9.76M | 16.05M |
| Investing Cash Flow | -56.04M | -5.19M | -12.41M | -2.24M | 21.35M |
| Financing Cash Flow | 52.16M | -2.60M | -3.19M | 13.49M | -12.77M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
71 Outperform | kr421.12M | 4.44 | ― | 5.79% | 4.30% | ― | |
65 Neutral | kr504.63M | 10.55 | ― | ― | 1.12% | ― | |
56 Neutral | kr198.45M | 19.74 | ― | 5.48% | -12.37% | -53.91% | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
41 Neutral | kr142.89M | -0.21 | -109.30% | ― | -37.20% | 69.96% | |
41 Neutral | kr23.87M | -0.42 | ― | ― | -38.13% | -75.67% |