| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 454.74M | 450.38M | 503.52M | 455.17M | 450.58M |
| Gross Profit | 41.13M | 293.22M | 344.04M | 311.02M | 318.04M |
| EBITDA | 78.99M | 48.51M | 102.43M | 56.04M | 109.64M |
| Net Income | 27.89M | -1.43M | 43.37M | 13.29M | 59.26M |
Balance Sheet | |||||
| Total Assets | 563.20M | 631.13M | 662.05M | 647.72M | 610.81M |
| Cash, Cash Equivalents and Short-Term Investments | 39.53M | 52.04M | 56.88M | 66.96M | 69.66M |
| Total Debt | 158.14M | 240.82M | 246.54M | 261.07M | 235.00M |
| Total Liabilities | 348.48M | 429.41M | 446.75M | 463.75M | 416.72M |
| Stockholders Equity | 214.72M | 201.72M | 215.29M | 183.98M | 194.09M |
Cash Flow | |||||
| Free Cash Flow | 67.73M | 15.92M | 38.86M | 1.44M | 75.86M |
| Operating Cash Flow | 80.07M | 39.74M | 62.65M | 29.73M | 104.15M |
| Investing Cash Flow | -19.08M | -23.83M | -23.79M | -28.29M | -28.30M |
| Financing Cash Flow | -67.74M | -21.25M | -46.24M | -6.56M | -59.20M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
65 Neutral | kr392.28M | 10.50 | 13.38% | ― | 0.96% | ― | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
58 Neutral | kr2.05B | 35.34 | ― | 1.51% | -8.65% | -51.25% | |
54 Neutral | kr36.55B | 296.38 | 2.49% | 0.93% | -6.73% | -33.99% | |
52 Neutral | kr1.71B | 17.08 | -1.46% | 6.60% | -16.82% | -35.30% | |
52 Neutral | kr1.31B | -12.66 | -39.97% | ― | 10.26% | -1.53% | |
48 Neutral | kr3.17B | -94.90 | ― | ― | ― | ― |