| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 427.90M | 441.90M | 469.00M | 424.62M | 301.33M | 261.15M |
| Gross Profit | 179.20M | 306.00M | 323.00M | 287.21M | 205.30M | 170.23M |
| EBITDA | 57.80M | 55.30M | 83.91M | 48.90M | 27.35M | 45.71M |
| Net Income | 29.70M | 10.50M | 56.45M | 35.53M | 7.48M | 25.10M |
Balance Sheet | ||||||
| Total Assets | 500.20M | 500.80M | 489.36M | 405.54M | 339.17M | 306.71M |
| Cash, Cash Equivalents and Short-Term Investments | 135.20M | 171.20M | 150.90M | 129.36M | 121.90M | 122.42M |
| Total Debt | 9.40M | 18.80M | 9.00M | 1.75M | 4.08M | 6.37M |
| Total Liabilities | 152.10M | 153.60M | 164.37M | 134.36M | 96.63M | 75.62M |
| Stockholders Equity | 348.10M | 347.20M | 325.00M | 271.18M | 242.54M | 231.09M |
Cash Flow | ||||||
| Free Cash Flow | 18.39M | 50.30M | 29.21M | 16.45M | -1.53M | 12.37M |
| Operating Cash Flow | 18.20M | 71.10M | 30.08M | 33.38M | 9.69M | 18.17M |
| Investing Cash Flow | -23.50M | -20.80M | -6.67M | -16.93M | -11.22M | -5.80M |
| Financing Cash Flow | -21.40M | -15.10M | -7.04M | -5.69M | -2.38M | 1.04M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
64 Neutral | kr1.15B | 19.50 | 6.93% | ― | -8.92% | -8.33% | |
56 Neutral | kr1.17B | -37.32 | -4.20% | ― | 23.85% | -135.36% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% | |
50 Neutral | kr595.75M | -25.75 | -2.52% | ― | -10.66% | 73.69% | |
49 Neutral | kr970.52M | -61.68 | -4.42% | ― | 4.66% | 27.83% | |
48 Neutral | kr698.82M | -7.33 | -36.55% | ― | 48.53% | 17.86% | |
48 Neutral | kr192.01M | -5.27 | -18.55% | ― | 3.85% | -70.92% |