| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 282.92M | 236.04M | 170.44M | 145.68M | 132.15M |
| Gross Profit | 232.43M | 221.55M | 152.87M | 134.38M | 110.83M |
| EBITDA | -24.25M | 59.21M | 31.40M | 25.77M | 18.14M |
| Net Income | -159.88M | 11.94M | 12.17M | 9.14M | 4.28M |
Balance Sheet | |||||
| Total Assets | 911.03M | 1.09B | 272.97M | 252.86M | 237.18M |
| Cash, Cash Equivalents and Short-Term Investments | 13.59M | 2.72M | 7.08M | 9.88M | 3.98M |
| Total Debt | 346.19M | 359.92M | 60.30M | 50.34M | 36.46M |
| Total Liabilities | 515.19M | 531.58M | 114.75M | 106.09M | 98.39M |
| Stockholders Equity | 395.84M | 560.60M | 158.22M | 146.77M | 138.79M |
Cash Flow | |||||
| Free Cash Flow | -31.93M | -27.85M | 209.00K | -4.41M | 14.21M |
| Operating Cash Flow | -31.93M | -11.70M | 15.33M | 12.47M | 26.04M |
| Investing Cash Flow | -12.59M | -9.97M | -20.41M | -21.49M | -34.05M |
| Financing Cash Flow | 55.45M | 17.09M | 2.52M | 14.80M | 5.87M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
52 Neutral | kr293.10M | -3.40 | -25.80% | ― | 127.13% | 56.91% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% | |
46 Neutral | kr144.03M | 121.99 | -16.90% | ― | 4.64% | ― | |
46 Neutral | kr420.06M | -27.57 | ― | ― | ― | ― | |
45 Neutral | kr271.88M | -1.89 | -16.51% | ― | ― | 31.37% | |
42 Neutral | kr27.43M | -0.24 | -186.13% | ― | ― | 0.30% | |
40 Underperform | kr86.73M | -2.27 | -4.90% | ― | 41.83% | -183.68% |