| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 104.02M | 58.48M | 35.75M | 14.03M | 10.98M |
| Gross Profit | 31.19M | 20.12M | 8.34M | -4.39M | -4.92M |
| EBITDA | -96.59M | -95.53M | -118.82M | -120.05M | -73.20M |
| Net Income | -137.42M | -118.73M | -134.15M | -132.70M | -82.14M |
Balance Sheet | |||||
| Total Assets | 369.81M | 424.53M | 433.54M | 322.68M | 174.62M |
| Cash, Cash Equivalents and Short-Term Investments | 73.97M | 100.94M | 151.01M | 26.04M | 74.87M |
| Total Debt | 14.01M | 22.67M | 11.47M | 13.04M | 1.63M |
| Total Liabilities | 65.35M | 78.67M | 58.06M | 60.78M | 24.04M |
| Stockholders Equity | 304.46M | 345.86M | 375.48M | 261.90M | 150.58M |
Cash Flow | |||||
| Free Cash Flow | -111.84M | -126.28M | -121.73M | -141.89M | -84.30M |
| Operating Cash Flow | -109.10M | -105.94M | -113.91M | -136.78M | -81.33M |
| Investing Cash Flow | -18.10M | -20.34M | -7.82M | -4.98M | -2.97M |
| Financing Cash Flow | 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 |
|---|---|---|---|---|---|---|---|
55 Neutral | kr894.82M | 103.06 | 6.93% | ― | -5.80% | -65.99% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% | |
49 Neutral | kr660.30M | -5.78 | -36.55% | ― | 62.24% | 21.16% | |
47 Neutral | kr668.18M | -24.57 | ― | ― | 38.43% | 57.76% | |
46 Neutral | kr569.46M | 13.94 | -2.52% | ― | -8.10% | 62.08% | |
44 Neutral | kr862.24M | -17.24 | -4.42% | ― | 13.48% | 28.98% | |
42 Neutral | kr194.68M | -5.27 | -18.55% | ― | 0.62% | -82.70% |