| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 106.00M | 108.00M | 135.60M | 134.40M | 118.70M | 107.40M |
| Gross Profit | 74.70M | 76.00M | 98.30M | 98.50M | 86.80M | 76.10M |
| EBITDA | 32.90M | 33.00M | 47.90M | 49.30M | 35.00M | 33.30M |
| Net Income | 22.10M | 24.60M | 34.30M | 42.10M | 33.10M | 32.90M |
Balance Sheet | ||||||
| Total Assets | 98.70M | 86.20M | 124.40M | 131.60M | 130.50M | 131.50M |
| Cash, Cash Equivalents and Short-Term Investments | 10.50M | 5.20M | 23.10M | 12.30M | 14.20M | 27.50M |
| Total Debt | 5.80M | 1.40M | 1.70M | 2.00M | 3.00M | 4.00M |
| Total Liabilities | 17.20M | 10.10M | 21.40M | 18.00M | 18.50M | 17.60M |
| Stockholders Equity | 81.50M | 76.10M | 103.00M | 113.60M | 112.00M | 113.90M |
Cash Flow | ||||||
| Free Cash Flow | 28.10M | 34.60M | 57.80M | 39.90M | 23.70M | 30.20M |
| Operating Cash Flow | 28.50M | 35.10M | 59.60M | 45.50M | 25.40M | 33.40M |
| Investing Cash Flow | -400.00K | -500.00K | -1.80M | -5.60M | -1.70M | -3.20M |
| Financing Cash Flow | -50.80M | -52.50M | -47.00M | -41.80M | -37.10M | -29.10M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | kr725.63M | 32.59 | 33.31% | 6.86% | -18.84% | -38.10% | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
54 Neutral | kr324.38M | -771.00 | ― | ― | 6.23% | 18.33% | |
50 Neutral | kr1.49B | -10.24 | -39.97% | ― | 120.73% | 7.14% | |
48 Neutral | kr314.61M | -2.98 | ― | ― | -56.20% | -50.16% | |
43 Neutral | kr114.39M | -0.79 | ― | ― | 54.10% | -21.33% |