| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 667.57M | 635.30M | 564.22M | 497.04M | 437.94M |
| Gross Profit | 63.33M | 71.10M | 154.81M | 126.87M | 114.25M |
| EBITDA | 200.75M | 168.43M | 112.01M | 93.56M | 107.51M |
| Net Income | 39.81M | 30.39M | 43.62M | 36.78M | 40.51M |
Balance Sheet | |||||
| Total Assets | 1.16B | 1.04B | 643.02M | 592.87M | 557.97M |
| Cash, Cash Equivalents and Short-Term Investments | 66.30M | 61.69M | 39.43M | 31.98M | 38.56M |
| Total Debt | 943.36M | 591.82M | 208.07M | 218.06M | 217.72M |
| Total Liabilities | 846.25M | 757.30M | 368.90M | 348.78M | 336.81M |
| Stockholders Equity | 310.83M | 286.47M | 274.12M | 244.09M | 221.15M |
Cash Flow | |||||
| Free Cash Flow | 125.40M | 85.44M | 41.91M | 14.12M | 57.06M |
| Operating Cash Flow | 166.93M | 151.72M | 102.28M | 67.40M | 100.24M |
| Investing Cash Flow | -46.95M | -87.48M | -60.72M | -53.16M | -38.88M |
| Financing Cash Flow | -115.30M | -42.10M | -34.26M | -21.21M | -47.90M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
57 Neutral | kr2.24B | 20.28 | 8.53% | ― | -0.37% | -39.70% | |
55 Neutral | kr663.41M | 17.42 | ― | 2.45% | 4.27% | -3.28% | |
50 Neutral | kr666.82M | 28.32 | 2.34% | ― | 4.24% | 29.69% | |
48 Neutral | kr1.31B | 58.96 | 0.72% | ― | -6.38% | ― | |
42 Neutral | kr221.63M | -2.89 | 0.35% | ― | 10.36% | -100.68% | |
42 Neutral | kr388.62M | -0.77 | -73.61% | ― | -0.02% | -50.72% |