| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 264.40M | 300.10M | 308.90M | 240.60M | 151.30M |
| Gross Profit | 186.40M | 241.70M | 247.70M | 197.40M | 118.50M |
| EBITDA | 55.40M | 119.90M | 127.60M | 98.90M | 38.10M |
| Net Income | 38.60M | 85.50M | 95.50M | 66.30M | 14.20M |
Balance Sheet | |||||
| Total Assets | 355.80M | 393.20M | 417.30M | 377.10M | 328.60M |
| Cash, Cash Equivalents and Short-Term Investments | 26.60M | 68.70M | 117.90M | 60.10M | 49.30M |
| Total Debt | 35.50M | 44.10M | 41.80M | 45.50M | 72.20M |
| Total Liabilities | 93.80M | 102.70M | 103.30M | 107.80M | 115.60M |
| Stockholders Equity | 262.00M | 290.50M | 314.00M | 269.30M | 213.00M |
Cash Flow | |||||
| Free Cash Flow | 34.00M | 61.20M | 109.10M | 53.80M | 21.70M |
| Operating Cash Flow | 35.90M | 66.30M | 116.80M | 61.20M | 30.30M |
| Investing Cash Flow | -5.30M | -4.50M | -7.50M | -7.30M | -8.60M |
| Financing Cash Flow | -68.50M | -110.60M | -52.20M | -43.60M | 6.60M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr344.43B | 45.69 | 13.56% | 0.39% | 22.49% | 30.47% | |
69 Neutral | kr388.58M | 30.50 | 33.71% | 1.22% | 34.25% | 57.77% | |
64 Neutral | kr1.64B | 111.42 | ― | 2.75% | -3.14% | -35.70% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
54 Neutral | kr818.84M | -13.95 | -6.70% | ― | 30.82% | 57.74% | |
53 Neutral | kr5.76B | 37.97 | 10.29% | 0.41% | 47.87% | -439.87% | |
48 Neutral | kr2.58B | -94.90 | ― | ― | 9.60% | 40.86% |