| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 602.00M | 617.00M | 731.00M | 787.00M | 848.00M | 732.00M |
| Gross Profit | 229.00M | 482.00M | 607.00M | 631.00M | 619.00M | 522.00M |
| EBITDA | 90.00M | 107.00M | 209.00M | 242.00M | 289.00M | 249.00M |
| Net Income | -15.00M | -23.00M | 126.00M | 155.00M | 194.00M | 158.00M |
Balance Sheet | ||||||
| Total Assets | 820.00M | 802.00M | 872.00M | 799.00M | 801.00M | 585.00M |
| Cash, Cash Equivalents and Short-Term Investments | 73.00M | 48.00M | 21.00M | 95.00M | 150.00M | 206.00M |
| Total Debt | 240.00M | 230.00M | 257.00M | 121.00M | 121.00M | 72.00M |
| Total Liabilities | 459.00M | 453.00M | 501.00M | 403.00M | 410.00M | 254.00M |
| Stockholders Equity | 361.00M | 349.00M | 371.00M | 396.00M | 391.00M | 331.00M |
Cash Flow | ||||||
| Free Cash Flow | 75.00M | 51.00M | -36.00M | 119.00M | 185.00M | 210.00M |
| Operating Cash Flow | 117.00M | 151.00M | 97.00M | 211.00M | 236.00M | 240.00M |
| Investing Cash Flow | -66.00M | -99.00M | -133.00M | -109.00M | -192.00M | -146.00M |
| Financing Cash Flow | -28.00M | -23.00M | -38.00M | -155.00M | -97.00M | -135.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr24.29B | 18.69 | 14.62% | 3.54% | 5.68% | 3.16% | |
69 Neutral | kr6.62B | 52.48 | 23.68% | 1.85% | 10.29% | -12.16% | |
62 Neutral | kr10.31B | 12.04 | ― | 2.85% | -14.52% | ― | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
61 Neutral | kr375.20M | 6.85 | 3.22% | ― | -16.85% | -114.71% | |
60 Neutral | kr1.00B | 7.54 | -0.32% | 5.49% | -14.67% | -85.33% | |
59 Neutral | kr13.06B | 24.75 | 12.33% | 3.12% | 4.58% | -15.05% |