| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 833.13M | 828.70M | 850.10M | 823.60M | 812.60M |
| Gross Profit | 107.07M | 91.90M | 75.60M | 74.70M | 88.10M |
| EBITDA | 50.22M | 13.70M | 24.80M | 25.90M | 45.40M |
| Net Income | 2.24M | -29.70M | -7.90M | -14.90M | 4.30M |
Balance Sheet | |||||
| Total Assets | 653.22M | 585.40M | 624.30M | 621.70M | 630.80M |
| Cash, Cash Equivalents and Short-Term Investments | 43.65M | 21.30M | 24.70M | 47.90M | 32.30M |
| Total Debt | 218.64M | 135.00M | 124.90M | 172.90M | 154.10M |
| Total Liabilities | 484.91M | 396.10M | 400.60M | 410.20M | 402.90M |
| Stockholders Equity | 159.94M | 181.30M | 216.10M | 204.10M | 220.20M |
Cash Flow | |||||
| Free Cash Flow | 24.04M | 25.10M | 29.60M | 12.30M | 17.90M |
| Operating Cash Flow | 29.24M | 27.50M | 34.00M | 16.40M | 22.30M |
| Investing Cash Flow | -5.09M | -6.60M | -4.30M | -3.90M | -2.90M |
| Financing Cash Flow | -1.22M | -24.00M | -52.30M | 3.10M | -13.70M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | kr1.95B | 14.95 | ― | 1.24% | 4.25% | 127.31% | |
64 Neutral | kr8.46B | 13.17 | 11.66% | 2.67% | -3.68% | -48.79% | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% | |
51 Neutral | kr3.25B | -24.33 | -3.72% | ― | -27.41% | 49.11% | |
48 Neutral | kr1.31B | 58.96 | 0.72% | ― | -6.38% | ― | |
46 Neutral | kr1.70B | -14.32 | ― | ― | 8.40% | -101.19% | |
42 Neutral | kr388.62M | -0.77 | -73.61% | ― | -0.02% | -50.72% |