| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 2.07B | 2.08B | 2.01B | 2.09B | 1.26B |
| Gross Profit | 13.30M | 703.90M | 706.20M | 472.20M | 335.10M |
| EBITDA | 91.20M | 106.60M | 98.30M | 164.90M | 81.60M |
| Net Income | 63.00M | -8.00M | -7.60M | 68.30M | 6.20M |
Balance Sheet | |||||
| Total Assets | 1.28B | 1.38B | 1.34B | 1.36B | 1.10B |
| Cash, Cash Equivalents and Short-Term Investments | 218.00M | 155.80M | 66.90M | 125.00M | 106.70M |
| Total Debt | 215.50M | 360.40M | 401.50M | 376.50M | 336.30M |
| Total Liabilities | 593.90M | 741.90M | 775.30M | 784.40M | 612.80M |
| Stockholders Equity | 685.70M | 637.60M | 563.60M | 575.20M | 488.80M |
Cash Flow | |||||
| Free Cash Flow | 56.70M | 79.90M | 11.20M | 102.30M | 3.70M |
| Operating Cash Flow | 63.90M | 99.70M | 30.40M | 135.00M | 34.10M |
| Investing Cash Flow | 140.50M | -7.10M | -4.00M | -88.50M | -138.70M |
| Financing Cash Flow | -142.10M | -3.80M | -84.50M | -28.20M | 100.20M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
67 Neutral | kr688.75M | 18.21 | ― | ― | 34.18% | 242.91% | |
65 Neutral | kr476.90M | 1.67 | ― | 3.51% | 7.83% | ― | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
54 Neutral | kr295.64M | -80.34 | ― | ― | -1.52% | -43.08% | |
50 Neutral | kr115.38M | -11.41 | ― | ― | 5.41% | 20.99% | |
49 Neutral | kr363.27M | -16.11 | ― | 8.78% | ― | ― | |
46 Neutral | kr277.89M | -6.03 | ― | ― | ― | ― |