| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 866.30M | 854.10M | 870.70M | 824.60M | 725.10M | 587.50M |
| Gross Profit | 377.70M | 375.10M | 373.70M | 340.50M | 273.70M | 240.30M |
| EBITDA | 124.50M | 120.60M | 150.60M | 137.90M | 67.90M | 65.10M |
| Net Income | 33.00M | 35.80M | 58.40M | 37.90M | -8.60M | 4.70M |
Balance Sheet | ||||||
| Total Assets | 1.09B | 1.09B | 1.05B | 961.40M | 992.10M | 1.05B |
| Cash, Cash Equivalents and Short-Term Investments | 37.90M | 54.90M | 31.90M | 31.50M | 39.90M | 142.50M |
| Total Debt | 207.80M | 209.70M | 196.80M | 225.30M | 322.70M | 292.30M |
| Total Liabilities | 394.30M | 407.40M | 371.40M | 361.90M | 425.50M | 500.20M |
| Stockholders Equity | 698.50M | 681.50M | 678.20M | 599.50M | 566.60M | 551.50M |
Cash Flow | ||||||
| Free Cash Flow | 48.30M | 51.30M | 36.90M | 61.90M | -87.10M | -70.90M |
| Operating Cash Flow | 131.60M | 143.40M | 92.90M | 111.90M | -21.10M | -19.80M |
| Investing Cash Flow | -100.10M | -102.20M | -56.00M | -50.00M | -68.70M | -163.70M |
| Financing Cash Flow | -31.00M | -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 | kr1.13B | 25.24 | ― | 2.85% | 1.25% | -13.27% | |
75 Outperform | kr555.65M | 10.30 | 4.07% | 17.16% | -9.42% | ― | |
73 Outperform | kr564.37M | 15.72 | ― | ― | -0.13% | -36.54% | |
54 Neutral | kr114.76M | -30.31 | -1.58% | ― | 5.08% | 47.38% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% | |
48 Neutral | kr111.03M | -0.22 | -45.32% | ― | -10.29% | 60.73% | |
41 Neutral | kr104.84M | -12.02 | ― | ― | 15.14% | 80.19% |