| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Mar 2022 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 212.03M | 167.06M | 129.15M | 56.65M | 113.93M |
| Gross Profit | 111.33M | 77.76M | 43.96M | 26.40M | 65.59M |
| EBITDA | 54.48M | 22.05M | 3.42M | -2.77M | 40.87M |
| Net Income | 42.06M | 17.13M | 443.00K | -2.99M | 33.63M |
Balance Sheet | |||||
| Total Assets | 395.99M | 356.34M | 332.87M | 128.62M | 86.35M |
| Cash, Cash Equivalents and Short-Term Investments | 76.64M | 48.85M | 32.18M | 40.46M | 76.91M |
| Total Debt | 20.00M | 30.00M | 40.00M | 50.00M | 0.00 |
| Total Liabilities | 64.98M | 67.39M | 61.05M | 65.35M | 19.99M |
| Stockholders Equity | 329.40M | 288.95M | 271.81M | 63.27M | 66.36M |
Cash Flow | |||||
| Free Cash Flow | 40.48M | 26.68M | -21.39M | -85.21M | 41.35M |
| Operating Cash Flow | 40.79M | 26.68M | 82.18M | -85.21M | 41.35M |
| Investing Cash Flow | -2.56M | 220.00K | -86.76M | -18.82M | -125.00K |
| Financing Cash Flow | -10.00M | -10.00M | 13.22M | 49.90M | -6.19M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
71 Outperform | kr656.56M | 18.21 | ― | ― | 34.18% | 242.91% | |
60 Neutral | kr2.08B | 2.89 | ― | ― | ― | ― | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
49 Neutral | kr377.72M | -15.68 | ― | 8.78% | ― | ― | |
47 Neutral | kr411.33M | -80.34 | ― | ― | -1.52% | -43.08% | |
46 Neutral | kr277.89M | -6.03 | ― | ― | ― | ― |