| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 522.00M | 576.30M | 535.20M | 371.70M | 261.20M |
| Gross Profit | 221.60M | 229.10M | 234.80M | 165.40M | 28.30M |
| EBITDA | 24.50M | -8.10M | 49.20M | -163.80M | 7.30M |
| Net Income | 46.80M | -46.40M | 16.30M | -191.60M | -20.70M |
Balance Sheet | |||||
| Total Assets | 806.30M | 1.05B | 1.09B | 1.16B | 1.49B |
| Cash, Cash Equivalents and Short-Term Investments | 149.20M | 196.80M | 321.70M | 345.90M | 863.50M |
| Total Debt | 42.90M | 86.60M | 85.00M | 116.80M | 315.30M |
| Total Liabilities | 187.80M | 318.80M | 268.70M | 334.00M | 539.70M |
| Stockholders Equity | 616.00M | 673.50M | 761.50M | 771.30M | 950.50M |
Cash Flow | |||||
| Free Cash Flow | 23.80M | -27.70M | -9.00M | -60.20M | -50.10M |
| Operating Cash Flow | 26.30M | -8.30M | 16.10M | -34.80M | -26.70M |
| Investing Cash Flow | 61.40M | 7.00M | 77.40M | 331.80M | 46.60M |
| Financing Cash Flow | -104.40M | -75.40M | -42.50M | -224.60M | -11.10M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
68 Neutral | kr505.35M | 11.09 | 4.07% | 17.16% | -1.76% | 59.61% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
56 Neutral | kr131.58M | -30.10 | -1.58% | ― | 2.70% | 85.94% | |
56 Neutral | kr495.04M | 16.17 | ― | ― | 1.30% | -2.54% | |
48 Neutral | kr47.83M | -0.22 | -44.40% | ― | -41.32% | 34.95% | |
47 Neutral | kr158.63M | -7.15 | -10.30% | ― | -3.27% | -23.22% | |
41 Neutral | kr103.58M | -12.02 | ― | ― | 9.39% | -378.80% |