| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 516.80M | 485.00M | 442.70M | 470.40M | 449.80M |
| Gross Profit | 405.50M | 229.60M | 241.00M | 294.30M | 271.70M |
| EBITDA | -87.50M | 45.50M | 48.90M | -9.30M | 45.80M |
| Net Income | -84.10M | -21.90M | 4.10M | -93.50M | -39.90M |
Balance Sheet | |||||
| Total Assets | 3.38B | 3.45B | 3.69B | 4.20B | 3.47B |
| Cash, Cash Equivalents and Short-Term Investments | 767.90M | 172.20M | 566.10M | 97.90M | 354.00M |
| Total Debt | 123.70M | 2.73B | 3.06B | 3.46B | 2.80B |
| Total Liabilities | 2.80B | 2.90B | 3.21B | 3.73B | 2.93B |
| Stockholders Equity | 576.90M | 559.20M | 480.20M | 470.50M | 548.00M |
Cash Flow | |||||
| Free Cash Flow | -476.80M | 304.60M | -792.70M | 831.60M | -89.20M |
| Operating Cash Flow | -353.10M | 436.30M | -696.00M | 923.30M | 1.10M |
| Investing Cash Flow | -123.70M | -131.70M | -96.70M | -91.60M | -90.20M |
| Financing Cash Flow | 159.30M | -3.20M | -3.10M | 11.60M | -8.20M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | kr10.77B | 15.87 | 26.88% | ― | 15.59% | 24.31% | |
68 Neutral | $18.00B | 11.42 | 9.92% | 3.81% | 9.73% | 1.22% | |
62 Neutral | kr13.23B | 8.66 | 17.97% | 1.78% | 19.81% | 5.77% | |
54 Neutral | kr10.61B | 9.63 | ― | ― | 0.78% | 13.82% | |
49 Neutral | kr566.24M | -5.11 | -16.73% | ― | -11.93% | -821.71% | |
48 Neutral | kr4.95B | -3.46 | -11.59% | ― | -6.65% | 95.09% |