| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.08B | 1.07B | 1.04B | 854.36M | 402.53M |
| Gross Profit | 17.00M | 572.00M | 589.52M | 494.01M | 226.24M |
| EBITDA | 85.00M | 87.14M | 138.02M | 123.76M | 142.99M |
| Net Income | 39.00M | -43.63M | 44.51M | 44.86M | 47.43M |
Balance Sheet | |||||
| Total Assets | 985.00M | 976.94M | 1.04B | 1.11B | 907.28M |
| Cash, Cash Equivalents and Short-Term Investments | 173.00M | 110.99M | 108.36M | 190.58M | 137.80M |
| Total Debt | 936.00M | 590.50M | 555.23M | 530.07M | 535.09M |
| Total Liabilities | 893.00M | 922.30M | 940.54M | 1.06B | 911.25M |
| Stockholders Equity | 91.00M | 53.55M | 93.96M | 40.83M | -4.38M |
Cash Flow | |||||
| Free Cash Flow | 64.00M | 64.30M | 15.19M | 82.01M | 86.83M |
| Operating Cash Flow | 86.00M | 78.01M | 54.19M | 93.23M | 88.11M |
| Investing Cash Flow | 40.00M | -15.99M | -41.57M | -11.21M | -1.55M |
| Financing Cash Flow | -61.00M | -60.49M | -96.44M | -31.25M | 24.68M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
58 Neutral | kr198.35M | 12.85 | ― | 1.75% | 18.41% | 112.20% | |
56 Neutral | kr146.83M | 3.69 | ― | ― | -12.49% | -312.58% | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
53 Neutral | kr199.57M | -0.85 | ― | ― | ― | ― | |
47 Neutral | kr71.45M | -0.60 | ― | ― | -47.47% | -524.00% | |
43 Neutral | kr28.15M | -2.96 | ― | ― | ― | ― | |
42 Neutral | kr28.60M | -1.80 | 153.96% | ― | 33.98% | -104.57% |