| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 516.30M | 543.31M | 678.28M | 453.91M | 246.97M |
| Gross Profit | -4.50M | 18.40M | 34.76M | 122.00M | 52.36M |
| EBITDA | 1.60M | 6.18M | 21.20M | 19.33M | 7.03M |
| Net Income | -9.40M | -2.52M | 9.46M | 13.57M | 2.60M |
Balance Sheet | |||||
| Total Assets | 226.70M | 232.99M | 261.32M | 232.66M | 147.00M |
| Cash, Cash Equivalents and Short-Term Investments | 6.70M | 8.37M | 15.06M | 8.65M | 5.79M |
| Total Debt | 29.30M | 42.67M | 41.80M | 40.38M | 38.97M |
| Total Liabilities | 125.90M | 132.45M | 154.91M | 135.71M | 90.41M |
| Stockholders Equity | 100.80M | 100.54M | 106.41M | 96.95M | 56.59M |
Cash Flow | |||||
| Free Cash Flow | 0.00 | 473.00K | 12.17M | 8.14M | -1.55M |
| Operating Cash Flow | -3.40M | 1.42M | 12.80M | 10.09M | 1.78M |
| Investing Cash Flow | -500.00K | -951.00K | -2.65M | -22.20M | -10.51M |
| Financing Cash Flow | 2.20M | -7.16M | -3.74M | 14.97M | 10.17M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
56 Neutral | kr401.63M | 12.28 | ― | 5.95% | -17.43% | -39.61% | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
51 Neutral | kr131.56M | -6.17 | -25.98% | ― | -20.88% | 14.14% | |
46 Neutral | kr21.36M | -1.44 | -8.58% | ― | -11.42% | -116.51% | |
40 Underperform | kr230.76M | -831.83 | -0.23% | ― | -17.32% | 36.05% |