| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.26B | 1.09B | 1.06B | 1.30B | 1.43B |
| Gross Profit | 686.00M | 581.40M | 504.20M | 566.30M | 638.80M |
| EBITDA | 225.30M | 145.60M | 63.60M | -22.40M | -29.10M |
| Net Income | 168.50M | 83.40M | -1.50M | -71.70M | -47.80M |
Balance Sheet | |||||
| Total Assets | 989.70M | 867.80M | 799.80M | 837.20M | 899.90M |
| Cash, Cash Equivalents and Short-Term Investments | 253.80M | 196.90M | 151.10M | 96.80M | 197.50M |
| Total Debt | 287.10M | 260.40M | 283.60M | 294.60M | 316.40M |
| Total Liabilities | 583.30M | 630.70M | 621.20M | 703.60M | 695.50M |
| Stockholders Equity | 406.40M | 237.10M | 178.60M | 133.60M | 204.40M |
Cash Flow | |||||
| Free Cash Flow | 91.00M | 154.50M | 36.40M | -75.90M | -4.30M |
| Operating Cash Flow | 123.10M | 154.50M | 59.30M | -64.80M | 18.80M |
| Investing Cash Flow | -32.10M | -22.40M | -22.90M | -11.10M | -22.90M |
| Financing Cash Flow | -34.10M | -56.40M | 17.80M | -25.00M | -29.20M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
67 Neutral | kr1.24B | 14.48 | ― | 4.49% | 8.35% | 109.76% | |
64 Neutral | kr2.00B | 13.97 | 51.02% | ― | 15.48% | 101.83% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
50 Neutral | kr767.91M | -8.55 | ― | ― | 8.14% | 46.36% | |
49 Neutral | kr314.89M | -37.08 | ― | ― | 27.81% | -57.03% | |
46 Neutral | kr801.85M | 35.47 | -0.15% | ― | 11.49% | -102.78% | |
42 Neutral | kr64.36M | -3.47 | ― | ― | ― | ― |