| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 164.34M | 52.08M | 49.63M | 53.38M | 94.41M |
| Gross Profit | 30.96M | 2.38M | 33.77M | -18.11M | 27.30M |
| EBITDA | -85.07M | -96.58M | -128.28M | -34.94M | -70.83M |
| Net Income | -74.44M | -129.45M | -222.21M | -87.83M | -129.51M |
Balance Sheet | |||||
| Total Assets | 412.66M | 418.06M | 517.56M | 469.42M | 491.24M |
| Cash, Cash Equivalents and Short-Term Investments | 29.33M | 8.46M | 20.52M | 2.39M | 159.16M |
| Total Debt | 235.11M | 247.85M | 236.51M | 249.92M | 212.46M |
| Total Liabilities | 300.64M | 342.78M | 322.90M | 285.94M | 238.28M |
| Stockholders Equity | 112.02M | 75.29M | 194.65M | 183.48M | 252.96M |
Cash Flow | |||||
| Free Cash Flow | -56.78M | -70.77M | -130.64M | -171.17M | -178.74M |
| Operating Cash Flow | -36.32M | -8.20M | -71.06M | -101.37M | -63.39M |
| Investing Cash Flow | -40.25M | -62.57M | -63.90M | -69.80M | -115.35M |
| Financing Cash Flow | 99.81M | 58.73M | 148.45M | 13.47M | 118.97M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
60 Neutral | kr3.48B | -5.98 | -16.62% | ― | 24.53% | 35.12% | |
55 Neutral | kr637.80M | 52.29 | 22.29% | 0.48% | 27.82% | 305.33% | |
47 Neutral | kr188.37M | -0.10 | -96.77% | ― | -24.54% | -102.75% | |
44 Neutral | kr1.44B | -0.62 | ― | ― | 1.74% | -5214.06% | |
42 Neutral | kr411.45M | -6.25 | -63.70% | ― | 87.43% | 64.20% |