| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 854.10M | 870.70M | 824.60M | 725.10M | 587.50M |
| Gross Profit | 375.10M | 373.70M | 340.50M | 273.70M | 240.30M |
| EBITDA | 120.60M | 150.60M | 137.90M | 67.90M | 65.10M |
| Net Income | 35.80M | 58.40M | 37.90M | -8.60M | 4.70M |
Balance Sheet | |||||
| Total Assets | 1.09B | 1.05B | 961.40M | 992.10M | 1.05B |
| Cash, Cash Equivalents and Short-Term Investments | 54.90M | 31.90M | 31.50M | 39.90M | 142.50M |
| Total Debt | 209.70M | 196.80M | 225.30M | 322.70M | 292.30M |
| Total Liabilities | 407.40M | 371.40M | 361.90M | 425.50M | 500.20M |
| Stockholders Equity | 681.50M | 678.20M | 599.50M | 566.60M | 551.50M |
Cash Flow | |||||
| Free Cash Flow | 51.30M | 36.90M | 61.90M | -87.10M | -70.90M |
| Operating Cash Flow | 143.40M | 92.90M | 111.90M | -21.10M | -19.80M |
| Investing Cash Flow | -102.20M | -56.00M | -50.00M | -68.70M | -163.70M |
| Financing Cash Flow | -13.70M | -39.60M | -69.70M | -15.10M | 291.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | kr1.14B | 24.05 | ― | 2.85% | -3.93% | -7.54% | |
68 Neutral | kr521.72M | 10.36 | 4.07% | 17.16% | -1.76% | 59.61% | |
56 Neutral | kr503.55M | 15.49 | ― | ― | 1.30% | -2.54% | |
56 Neutral | kr132.42M | -31.98 | -1.58% | ― | 2.70% | 85.94% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% | |
48 Neutral | kr47.06M | -0.07 | -44.40% | ― | -41.32% | 34.95% | |
41 Neutral | kr104.84M | -9.82 | ― | ― | 9.39% | -378.80% |