| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 394.57M | 416.38M | 472.86M | 413.97M | 374.07M |
| Gross Profit | 8.34M | 25.49M | 411.83M | 352.63M | 326.60M |
| EBITDA | 41.42M | 60.08M | 61.02M | 38.79M | 22.50M |
| Net Income | 43.00K | 20.01M | 20.99M | 3.64M | -6.87M |
Balance Sheet | |||||
| Total Assets | 406.13M | 362.81M | 349.04M | 355.30M | 323.49M |
| Cash, Cash Equivalents and Short-Term Investments | 37.22M | 51.27M | 56.46M | 19.60M | 10.30M |
| Total Debt | 130.50M | 92.51M | 83.51M | 111.15M | 75.48M |
| Total Liabilities | 235.78M | 190.71M | 184.24M | 209.15M | 182.82M |
| Stockholders Equity | 170.34M | 172.10M | 164.80M | 146.15M | 140.67M |
Cash Flow | |||||
| Free Cash Flow | -38.85M | 5.00M | 66.23M | -22.96M | -56.61M |
| Operating Cash Flow | 34.08M | 43.14M | 73.46M | 1.27M | -665.00K |
| Investing Cash Flow | -72.93M | -38.14M | -6.64M | -24.23M | -53.31M |
| Financing Cash Flow | 26.60M | -8.64M | -27.61M | 34.91M | 16.27M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
69 Neutral | kr2.52B | 36.71 | 9.66% | 0.82% | 3.86% | -28.91% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
55 Neutral | kr682.71M | 17.42 | ― | 2.45% | 4.27% | -3.28% | |
50 Neutral | kr643.93M | 28.32 | 2.34% | ― | 4.24% | 29.69% | |
49 Neutral | kr176.17M | 3,848.05 | ― | 6.35% | -4.44% | -68.88% | |
48 Neutral | kr1.31B | 58.96 | 0.72% | ― | -6.38% | ― | |
44 Neutral | kr906.65M | -12.66 | -39.97% | ― | 11.85% | 6.39% |