| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 809.50M | 697.90M | 773.30M | 485.57M | 478.56M |
| Gross Profit | 49.20M | 293.70M | 315.33M | 188.14M | 167.02M |
| EBITDA | 77.80M | 88.00M | 138.30M | 39.58M | 12.15M |
| Net Income | 32.50M | 47.70M | 89.65M | 10.69M | -4.36M |
Balance Sheet | |||||
| Total Assets | 642.50M | 661.90M | 597.09M | 536.83M | 564.55M |
| Cash, Cash Equivalents and Short-Term Investments | 17.00M | 50.60M | 20.35M | 3.89M | 4.27M |
| Total Debt | 27.20M | 9.31M | 23.35M | 121.55M | 145.19M |
| Total Liabilities | 230.10M | 245.96M | 229.59M | 258.65M | 297.56M |
| Stockholders Equity | 412.40M | 415.90M | 367.50M | 278.18M | 266.99M |
Cash Flow | |||||
| Free Cash Flow | 6.70M | 62.91M | 117.60M | 25.01M | -74.27M |
| Operating Cash Flow | 16.20M | 75.65M | 146.41M | 56.93M | -48.29M |
| Investing Cash Flow | -28.60M | -31.03M | -28.85M | -31.92M | -25.75M |
| Financing Cash Flow | -18.50M | -16.70M | -101.06M | -24.39M | 63.21M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | kr1.14B | 25.24 | ― | 2.85% | -3.93% | -7.54% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
57 Neutral | kr844.68M | -65.29 | -42.09% | ― | -4.54% | -1024.16% | |
56 Neutral | kr434.64M | 26.59 | ― | 4.22% | 30.33% | 83.74% | |
55 Neutral | kr614.04M | 52.29 | 22.29% | 0.48% | 27.82% | 305.33% |