| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 929.00M | 905.00M | 1.00B | 851.00M | 421.30M |
| Gross Profit | 6.00M | 187.00M | 217.00M | 194.00M | 78.50M |
| EBITDA | 63.00M | 71.00M | 108.00M | 123.00M | 37.30M |
| Net Income | -4.00M | -134.00M | -73.00M | 14.00M | -13.40M |
Balance Sheet | |||||
| Total Assets | 1.07B | 1.15B | 1.34B | 1.75B | 830.87M |
| Cash, Cash Equivalents and Short-Term Investments | 18.00M | 57.00M | 46.00M | 468.00M | 176.24M |
| Total Debt | 250.00M | 271.00M | 286.00M | 656.00M | 438.67M |
| Total Liabilities | 495.00M | 571.00M | 622.00M | 963.00M | 611.76M |
| Stockholders Equity | 580.00M | 583.00M | 717.00M | 786.00M | 219.11M |
Cash Flow | |||||
| Free Cash Flow | 14.00M | 29.00M | 69.00M | -79.20M | -24.60M |
| Operating Cash Flow | 22.00M | 45.00M | 80.00M | -60.70M | -10.10M |
| Investing Cash Flow | 27.00M | -16.00M | -92.00M | -371.70M | -332.20M |
| Financing Cash Flow | -88.00M | -18.00M | -410.00M | 723.80M | 498.40M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
65 Neutral | kr457.34M | 1.67 | ― | 3.51% | 7.83% | ― | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
50 Neutral | kr129.80M | -11.41 | ― | ― | 5.41% | 20.99% | |
49 Neutral | kr385.97M | -15.68 | ― | 8.78% | ― | ― | |
47 Neutral | kr394.87M | -80.34 | ― | ― | -1.52% | -43.08% | |
46 Neutral | kr277.89M | -6.03 | ― | ― | ― | ― |