| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.45B | 1.72B | 1.97B | 1.77B | 1.25B |
| Gross Profit | 30.80M | 444.92M | 351.50M | 529.42M | 337.40M |
| EBITDA | 64.10M | 89.34M | 171.42M | 154.37M | 102.31M |
| Net Income | 33.10M | 47.07M | 110.40M | 101.30M | 65.56M |
Balance Sheet | |||||
| Total Assets | 596.20M | 628.76M | 727.32M | 742.68M | 497.86M |
| Cash, Cash Equivalents and Short-Term Investments | 116.00M | 138.58M | 187.15M | 142.80M | 132.43M |
| Total Debt | 85.70M | 38.05M | 87.96M | 116.01M | 33.55M |
| Total Liabilities | 305.10M | 329.46M | 417.39M | 480.13M | 319.37M |
| Stockholders Equity | 291.10M | 299.30M | 309.93M | 262.56M | 178.49M |
Cash Flow | |||||
| Free Cash Flow | 64.20M | 78.03M | 140.85M | 99.97M | 67.30M |
| Operating Cash Flow | 64.40M | 81.28M | 145.40M | 105.34M | 69.59M |
| Investing Cash Flow | -27.00M | -39.47M | -9.67M | -68.61M | -2.29M |
| Financing Cash Flow | -48.80M | -88.19M | -81.83M | -30.07M | -36.74M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
56 Neutral | kr380.59M | 12.28 | ― | 5.95% | -17.43% | -39.61% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% | |
51 Neutral | kr126.01M | -6.17 | -25.98% | ― | -20.88% | 14.14% | |
46 Neutral | kr21.70M | -1.44 | -8.58% | ― | -11.42% | -116.51% | |
40 Underperform | kr233.65M | -831.83 | -0.23% | ― | -17.32% | 36.05% |