| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 735.00M | 334.00M | 290.00M | 356.99M | 191.38M |
| Gross Profit | 131.00M | 162.00M | 85.00M | 124.69M | 24.60M |
| EBITDA | 282.00M | 7.00M | -37.00M | -12.62M | -74.07M |
| Net Income | 137.00M | -162.00M | -60.00M | -36.19M | -83.85M |
Balance Sheet | |||||
| Total Assets | 2.82B | 2.77B | 2.54B | 1.92B | 1.85B |
| Cash, Cash Equivalents and Short-Term Investments | 171.00M | 126.00M | 247.00M | 275.61M | 406.08M |
| Total Debt | 436.00M | 775.00M | 657.00M | 478.05M | 323.67M |
| Total Liabilities | 1.03B | 1.18B | 765.00M | 528.85M | 403.05M |
| Stockholders Equity | 1.79B | 1.59B | 1.78B | 1.39B | 1.45B |
Cash Flow | |||||
| Free Cash Flow | 299.00M | -108.00M | -689.00M | -275.26M | -349.74M |
| Operating Cash Flow | 337.00M | 51.00M | -14.00M | -112.16M | -75.93M |
| Investing Cash Flow | -49.00M | -158.00M | -668.00M | -150.65M | -273.81M |
| Financing Cash Flow | -243.00M | -17.00M | 651.00M | 101.51M | 558.62M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | kr11.89B | 55.69 | 21.88% | 0.87% | 5.69% | 4.82% | |
67 Neutral | kr6.47B | 34.72 | -1.33% | ― | 77.67% | 68.35% | |
66 Neutral | kr131.85B | 23.36 | 21.35% | 4.15% | 0.51% | 14.15% | |
61 Neutral | kr179.95B | -29.60 | 10.93% | 5.14% | -5.76% | -10.05% | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% | |
54 Neutral | kr17.40B | 121.04 | 0.88% | ― | -1.62% | 94.01% |