| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 304.10M | 243.80M | 236.33M | 132.61M | 90.65M |
| Gross Profit | 265.30M | 208.66M | 218.87M | 142.96M | 116.46M |
| EBITDA | -45.30M | -14.22M | -32.66M | 14.11M | -124.02M |
| Net Income | -186.50M | -116.30M | -157.38M | -86.38M | -133.70M |
Balance Sheet | |||||
| Total Assets | 1.45B | 1.57B | 1.51B | 1.57B | 951.38M |
| Cash, Cash Equivalents and Short-Term Investments | 43.50M | 17.80M | 25.52M | 55.69M | 456.24M |
| Total Debt | 122.20M | 167.46M | 47.04M | 83.88M | 48.28M |
| Total Liabilities | 374.60M | 392.00M | 308.18M | 331.02M | 152.48M |
| Stockholders Equity | 1.08B | 1.18B | 1.20B | 1.24B | 798.90M |
Cash Flow | |||||
| Free Cash Flow | -124.40M | -80.58M | -159.70M | -222.47M | -175.23M |
| Operating Cash Flow | -57.20M | -72.01M | -105.86M | -137.46M | -82.97M |
| Investing Cash Flow | -54.90M | -27.45M | -60.04M | -165.99M | -245.01M |
| Financing Cash Flow | 129.70M | 91.17M | 144.99M | 35.20M | 376.41M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
55 Neutral | kr716.09M | 52.29 | 22.29% | 0.48% | 27.82% | 305.33% | |
52 Neutral | kr3.96B | -5.98 | -16.62% | ― | 24.53% | 35.12% | |
51 Neutral | kr306.45M | -22.37 | 8.68% | ― | 9.30% | ― | |
47 Neutral | kr248.54M | -18.80 | -5.81% | ― | -9.79% | -144.24% | |
44 Neutral | kr63.66M | -2.29 | -24.59% | ― | -48.24% | -48.99% | |
43 Neutral | kr427.33M | -8.02 | -52.89% | ― | 53.78% | 19.38% |