| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.82B | 1.63B | 1.54B | 1.67B | 1.59B |
| Gross Profit | 773.00M | 725.00M | 607.00M | 657.00M | 728.00M |
| EBITDA | 79.00M | 113.00M | -34.00M | 8.00M | 98.00M |
| Net Income | 29.00M | 36.00M | -96.00M | -58.00M | 26.00M |
Balance Sheet | |||||
| Total Assets | 1.13B | 1.10B | 970.00M | 1.08B | 1.03B |
| Cash, Cash Equivalents and Short-Term Investments | 235.00M | 297.00M | 222.00M | 136.00M | 18.00M |
| Total Debt | 117.00M | 52.00M | 54.00M | 103.00M | 249.00M |
| Total Liabilities | 463.00M | 437.00M | 343.00M | 364.00M | 594.00M |
| Stockholders Equity | 663.00M | 666.00M | 627.00M | 719.00M | 441.00M |
Cash Flow | |||||
| Free Cash Flow | -10.00M | 100.00M | 124.00M | -5.00M | -87.00M |
| Operating Cash Flow | -3.00M | 105.00M | 127.00M | 9.00M | -61.00M |
| Investing Cash Flow | -21.00M | -8.00M | -8.00M | -16.00M | -12.00M |
| Financing Cash Flow | -26.00M | -29.00M | -28.00M | 124.00M | 2.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
67 Neutral | kr1.18B | 3.17 | ― | 4.49% | 8.35% | 109.76% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
59 Neutral | kr1.05B | 79.71 | 51.02% | ― | 12.44% | 54.64% | |
50 Neutral | kr810.70M | -8.55 | ― | ― | 8.14% | 46.36% | |
49 Neutral | kr320.03M | -440.00 | ― | ― | 27.81% | -57.03% | |
46 Neutral | kr758.51M | 35.47 | -0.15% | ― | 11.49% | -102.78% |