| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 279.09M | 290.33M | 273.61M | 217.95M | 185.06M |
| Gross Profit | -33.06M | 257.25M | 236.38M | 188.94M | 149.92M |
| EBITDA | -1.72M | 18.30M | 28.87M | 266.00K | 1.44M |
| Net Income | -32.33M | -18.42M | -2.82M | -30.66M | -29.19M |
Balance Sheet | |||||
| Total Assets | 312.02M | 323.90M | 322.53M | 332.98M | 261.90M |
| Cash, Cash Equivalents and Short-Term Investments | 33.38M | 53.59M | 59.12M | 47.28M | 12.70M |
| Total Debt | 26.15M | 9.14M | 9.56M | 16.68M | 14.70M |
| Total Liabilities | 173.65M | 180.24M | 163.55M | 170.34M | 125.02M |
| Stockholders Equity | 138.38M | 143.66M | 158.97M | 162.63M | 136.89M |
Cash Flow | |||||
| Free Cash Flow | -25.43M | 1.48M | 29.53M | 1.85M | -31.03M |
| Operating Cash Flow | -20.30M | 17.92M | 36.52M | 14.91M | -5.13M |
| Investing Cash Flow | -15.46M | -16.44M | -16.18M | -32.28M | -25.90M |
| Financing Cash Flow | 19.66M | -9.31M | -7.05M | 48.99M | -5.78M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
56 Neutral | kr368.45M | -11.61 | -27.25% | ― | -0.02% | -85.98% | |
55 Neutral | kr861.06M | 103.06 | 6.93% | ― | -5.80% | -65.99% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% | |
48 Neutral | kr317.34M | -6.28 | -104.38% | ― | 21.88% | 48.86% | |
46 Neutral | kr571.22M | -88.91 | -2.52% | ― | -8.10% | 62.08% | |
45 Neutral | kr238.51M | -4.05 | -27.22% | ― | 16.38% | 35.71% | |
44 Neutral | kr152.72M | -4.28 | -61.62% | ― | 14.18% | 72.73% |