| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 219.22M | 191.66M | 160.61M | 149.41M | 134.04M |
| Gross Profit | -14.22M | 149.99M | 128.67M | 121.67M | 114.85M |
| EBITDA | 29.88M | 31.46M | -24.79M | -79.75M | -65.65M |
| Net Income | 5.30M | -55.98M | -65.35M | -112.83M | -91.14M |
Balance Sheet | |||||
| Total Assets | 401.03M | 359.23M | 299.36M | 291.15M | 291.54M |
| Cash, Cash Equivalents and Short-Term Investments | 95.93M | 83.21M | 38.66M | 42.41M | 49.89M |
| Total Debt | 122.86M | 244.65M | 313.26M | 288.56M | 241.16M |
| Total Liabilities | 306.94M | 443.45M | 528.24M | 454.69M | 345.26M |
| Stockholders Equity | 94.09M | -84.19M | -228.88M | -163.53M | -53.72M |
Cash Flow | |||||
| Free Cash Flow | 34.24M | -37.26M | -28.67M | -61.09M | -95.73M |
| Operating Cash Flow | 35.39M | 4.55M | 13.31M | -24.70M | -56.32M |
| Investing Cash Flow | -41.75M | -42.05M | -41.86M | -37.11M | -42.38M |
| Financing Cash Flow | 19.08M | 82.05M | 24.80M | 54.34M | 5.39M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
55 Neutral | kr637.80M | 52.29 | 22.29% | 0.48% | 27.82% | 305.33% | |
50 Neutral | kr1.61B | 174.76 | ― | ― | 20.43% | 61.67% | |
50 Neutral | kr455.55M | -26.07 | ― | ― | 19.18% | 48.44% | |
44 Neutral | €727.43K | -3.26 | 277.20% | ― | ― | ― |