| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 576.36M | 550.31M | 533.85M | 487.50M | 514.85M |
| Gross Profit | 15.15M | 354.69M | 348.23M | 318.50M | 350.05M |
| EBITDA | 17.61M | -1.43M | -1.94M | -2.57M | 29.34M |
| Net Income | 8.20M | -7.70M | -6.19M | -2.82M | 21.30M |
Balance Sheet | |||||
| Total Assets | 246.15M | 248.72M | 249.06M | 251.67M | 238.35M |
| Cash, Cash Equivalents and Short-Term Investments | 16.55M | 15.25M | 13.81M | 10.70M | 11.88M |
| Total Debt | 35.84M | 39.22M | 26.64M | 48.35M | 24.43M |
| Total Liabilities | 142.69M | 148.19M | 143.03M | 139.10M | 118.03M |
| Stockholders Equity | 103.47M | 100.92M | 106.03M | 112.57M | 120.32M |
Cash Flow | |||||
| Free Cash Flow | 7.57M | -6.62M | 25.88M | -18.41M | -10.58M |
| Operating Cash Flow | 8.39M | -5.40M | 28.03M | -15.45M | -7.87M |
| Investing Cash Flow | -3.22M | -3.71M | -3.40M | -2.62M | -2.97M |
| Financing Cash Flow | -3.38M | 10.39M | -21.17M | 16.59M | 12.07M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr1.24B | 17.84 | ― | 4.05% | 12.49% | 116.06% | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
58 Neutral | kr1.62B | 9.34 | -0.17% | 2.34% | -2.95% | -112.90% | |
58 Neutral | kr531.30M | 58.47 | ― | 2.43% | ― | ― | |
57 Neutral | kr128.24M | 17.54 | ― | ― | 5.91% | ― | |
56 Neutral | kr527.74M | 21.64 | ― | 0.51% | 22.02% | 127.51% | |
50 Neutral | kr3.16B | 58.18 | 0.87% | ― | 5.99% | -38.16% |