| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 2.92B | 3.28B | 3.46B | 3.14B | 2.42B |
| Gross Profit | -23.00M | 1.17B | 1.21B | 1.16B | 860.00M |
| EBITDA | 71.00M | 214.00M | 241.00M | 241.00M | 172.00M |
| Net Income | -117.00M | -47.00M | 44.00M | 123.00M | 66.00M |
Balance Sheet | |||||
| Total Assets | 2.75B | 2.97B | 3.15B | 3.12B | 2.13B |
| Cash, Cash Equivalents and Short-Term Investments | 205.00M | 261.00M | 446.00M | 369.00M | 271.00M |
| Total Debt | 1.12B | 1.01B | 1.06B | 1.09B | 589.00M |
| Total Liabilities | 1.78B | 1.87B | 2.01B | 2.01B | 1.22B |
| Stockholders Equity | 971.00M | 1.09B | 1.13B | 1.11B | 912.00M |
Cash Flow | |||||
| Free Cash Flow | -68.00M | 59.00M | 223.00M | -90.00M | 91.00M |
| Operating Cash Flow | -46.00M | 59.00M | 242.00M | -72.00M | 114.00M |
| Investing Cash Flow | -20.00M | -162.00M | -83.00M | -238.00M | -181.00M |
| Financing Cash Flow | 16.00M | -89.00M | -67.00M | 402.00M | 244.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
65 Neutral | kr475.40M | 1.67 | ― | 3.51% | 7.83% | ― | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
57 Neutral | kr825.62M | -1.50 | -42.09% | ― | -4.54% | -1024.16% | |
57 Neutral | kr750.04M | -55.21 | ― | ― | -7.91% | -33.91% | |
50 Neutral | kr362.27M | -22.37 | 8.68% | ― | 9.30% | ― | |
43 Neutral | kr184.35M | -2.06 | ― | ― | -13.07% | -372.35% | |
42 Neutral | kr236.23M | -2.89 | 0.35% | ― | 10.36% | -100.68% |