| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 228.71M | 307.32M | 308.13M | 250.04M | 257.82M |
| Gross Profit | 5.42M | 89.79M | 71.74M | 79.98M | 79.90M |
| EBITDA | 9.23M | -617.00K | -13.24M | -6.63M | 9.81M |
| Net Income | 1.74M | -15.07M | -26.68M | -10.21M | 2.12M |
Balance Sheet | |||||
| Total Assets | 141.83M | 160.88M | 198.56M | 189.79M | 167.71M |
| Cash, Cash Equivalents and Short-Term Investments | 5.41M | 12.17M | 3.53M | 4.47M | 7.29M |
| Total Debt | 15.64M | 7.11M | 34.64M | 28.81M | 8.66M |
| Total Liabilities | 83.94M | 102.92M | 185.49M | 151.38M | 127.21M |
| Stockholders Equity | 57.88M | 57.96M | 13.08M | 38.41M | 40.50M |
Cash Flow | |||||
| Free Cash Flow | 0.00 | -21.75M | -6.83M | -15.69M | -18.58M |
| Operating Cash Flow | -13.31M | -19.80M | -5.29M | -10.82M | -14.90M |
| Investing Cash Flow | 879.00K | -1.95M | -1.54M | -1.46M | -3.68M |
| Financing Cash Flow | 6.63M | 30.88M | 5.83M | 9.08M | 12.60M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
65 Neutral | kr480.57M | 11.17 | ― | 13.40% | -0.10% | 426.11% | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
53 Neutral | kr111.42M | -13.81 | -17.60% | ― | -27.29% | 72.72% | |
49 Neutral | kr105.47M | 45.33 | -14.54% | ― | -17.38% | 96.53% | |
44 Neutral | kr65.69M | -6.08 | -110.39% | ― | -65.29% | -33.93% | |
40 Underperform | kr69.52M | -0.25 | ― | ― | -81.35% | 42.35% |