| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 103.75M | 104.02M | 58.48M | 35.75M | 14.03M | 10.98M |
| Gross Profit | 32.19M | 31.19M | 20.12M | 8.34M | -4.39M | -4.92M |
| EBITDA | -89.03M | -96.59M | -95.53M | -118.82M | -120.05M | -73.20M |
| Net Income | -125.27M | -137.42M | -118.73M | -134.15M | -132.70M | -82.14M |
Balance Sheet | ||||||
| Total Assets | 350.01M | 369.81M | 424.53M | 433.54M | 322.68M | 174.62M |
| Cash, Cash Equivalents and Short-Term Investments | 55.35M | 73.97M | 100.94M | 151.01M | 26.04M | 74.87M |
| Total Debt | 21.79M | 14.01M | 22.67M | 11.47M | 13.04M | 1.63M |
| Total Liabilities | 66.51M | 65.35M | 78.67M | 58.06M | 60.78M | 24.04M |
| Stockholders Equity | 283.50M | 304.46M | 345.86M | 375.48M | 261.90M | 150.58M |
Cash Flow | ||||||
| Free Cash Flow | -109.21M | -111.84M | -126.28M | -121.73M | -141.89M | -84.30M |
| Operating Cash Flow | -99.83M | -109.10M | -105.94M | -113.91M | -136.78M | -81.33M |
| Investing Cash Flow | -15.86M | -18.10M | -20.34M | -7.82M | -4.98M | -2.97M |
| Financing Cash Flow | 109.11M | 100.81M | 75.86M | 246.51M | 92.36M | -945.00K |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
64 Neutral | kr1.16B | 19.50 | 6.93% | ― | -8.92% | -8.33% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% | |
50 Neutral | kr627.29M | -25.75 | -2.52% | ― | -10.66% | 73.69% | |
49 Neutral | kr929.79M | -61.68 | -4.42% | ― | 4.66% | 27.83% | |
48 Neutral | kr712.97M | -7.33 | -36.55% | ― | 48.53% | 17.86% | |
48 Neutral | kr191.21M | -5.27 | -18.55% | ― | 3.85% | -70.92% | |
45 Neutral | kr464.63M | -15.31 | ― | ― | 13.96% | 20.18% |