| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 225.79M | 332.30M | 495.12M | 597.76M | 365.93M |
| Gross Profit | 49.95M | 200.49M | 310.71M | 394.50M | 248.54M |
| EBITDA | -313.14M | -222.37M | -719.54M | 24.16M | 776.78M |
| Net Income | -549.08M | -470.82M | -925.19M | -254.48M | 468.98M |
Balance Sheet | |||||
| Total Assets | 2.35B | 2.75B | 3.29B | 4.50B | 7.40B |
| Cash, Cash Equivalents and Short-Term Investments | 63.89M | 49.14M | 68.36M | 184.45M | 492.48M |
| Total Debt | 2.47B | 2.27B | 2.29B | 2.51B | 3.69B |
| Total Liabilities | 2.62B | 2.47B | 2.49B | 2.77B | 4.92B |
| Stockholders Equity | -256.34M | 308.38M | 783.96M | 1.71B | 2.10B |
Cash Flow | |||||
| Free Cash Flow | -26.54M | -23.43M | -158.94M | -167.54M | -514.22M |
| Operating Cash Flow | -25.73M | -18.62M | -153.47M | -166.18M | 305.93M |
| Investing Cash Flow | 5.79M | 217.54M | 105.92M | -987.20M | -1.99B |
| Financing Cash Flow | 34.68M | -218.15M | -68.55M | 887.26M | 1.21B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
60 Neutral | kr417.36M | 9.56 | ― | 5.79% | 4.30% | ― | |
50 Neutral | kr425.95M | 10.55 | ― | ― | 1.12% | ― | |
42 Neutral | kr17.08M | -0.42 | ― | ― | -38.13% | -75.67% | |
42 Neutral | kr205.80M | 19.74 | ― | 5.48% | -12.37% | -53.91% | |
40 Underperform | kr120.37M | -0.09 | -772.82% | ― | -37.20% | 69.96% |