| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 222.60M | 268.47M | 293.08M | 312.14M | 295.46M |
| Gross Profit | -26.42M | 203.99M | 241.36M | 263.24M | 242.17M |
| EBITDA | -12.30M | 17.02M | -15.52M | 22.05M | 41.86M |
| Net Income | -34.04M | -2.08M | -14.39M | 17.49M | 38.59M |
Balance Sheet | |||||
| Total Assets | 98.46M | 157.64M | 179.19M | 211.12M | 196.71M |
| Cash, Cash Equivalents and Short-Term Investments | 14.51M | 41.07M | 38.38M | 63.83M | 85.07M |
| Total Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 64.85M | 83.34M | 92.71M | 101.43M | 93.92M |
| Stockholders Equity | 33.61M | 74.30M | 86.48M | 109.69M | 102.80M |
Cash Flow | |||||
| Free Cash Flow | -13.71M | 12.43M | -15.77M | -11.49M | 14.67M |
| Operating Cash Flow | -13.71M | 15.26M | 6.09M | 15.90M | 26.14M |
| Investing Cash Flow | -3.18M | -2.89M | -21.87M | -27.47M | -10.59M |
| Financing Cash Flow | -9.67M | -9.67M | -9.67M | -9.67M | 0.00 |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | kr1.93B | 14.95 | ― | 1.24% | 4.25% | 127.31% | |
64 Neutral | kr253.73M | 8.19 | ― | 4.51% | 12.32% | 1.07% | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
53 Neutral | kr145.47M | -3.56 | ― | 8.09% | ― | ― | |
49 Neutral | kr169.03M | 3,848.05 | ― | 6.35% | -4.44% | -68.88% | |
47 Neutral | kr72.36M | -0.60 | ― | ― | -47.47% | -524.00% | |
43 Neutral | kr28.15M | -2.96 | ― | ― | ― | ― |