| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 105.22M | 131.42M | 115.75M | 204.59M | 112.63M |
| Gross Profit | -28.74M | 64.37M | 60.57M | 107.95M | 53.04M |
| EBITDA | -21.06M | -23.61M | -55.03M | -4.15M | -19.93M |
| Net Income | -32.03M | -36.36M | -60.62M | -7.07M | -22.56M |
Balance Sheet | |||||
| Total Assets | 150.35M | 141.00M | 171.42M | 153.70M | 130.00M |
| Cash, Cash Equivalents and Short-Term Investments | 35.51M | 35.49M | 48.55M | 30.45M | 34.92M |
| Total Debt | 44.80M | 46.13M | 43.06M | 28.66M | 13.40M |
| Total Liabilities | 98.31M | 90.08M | 88.06M | 84.37M | 57.89M |
| Stockholders Equity | 52.04M | 50.92M | 83.36M | 69.33M | 72.12M |
Cash Flow | |||||
| Free Cash Flow | -34.77M | -15.72M | -71.76M | -30.05M | -32.16M |
| Operating Cash Flow | -22.94M | -11.15M | -57.33M | -21.96M | -29.32M |
| Investing Cash Flow | -13.32M | -4.57M | -14.43M | -8.09M | -2.83M |
| Financing Cash Flow | 36.81M | 1.43M | 91.54M | 24.45M | 53.68M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
68 Neutral | kr97.48M | -153.74 | 1.33% | ― | 2.20% | 50.91% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
46 Neutral | kr912.42M | -12.01 | -40.77% | ― | 11.85% | 6.39% | |
44 Neutral | kr153.62M | -2.87 | ― | ― | ― | ― | |
43 Neutral | kr153.48M | -4.82 | ― | ― | -4.14% | 23.99% | |
41 Neutral | kr114.00M | -1.86 | ― | ― | 140.86% | 34.21% |