| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 247.88M | 261.53M | 236.15M | 213.27M | 182.94M |
| Gross Profit | 121.36M | 201.87M | 128.55M | 156.65M | 141.62M |
| EBITDA | 73.62M | 88.45M | 64.05M | 46.27M | 12.37M |
| Net Income | 53.21M | 62.64M | 46.14M | 33.94M | 8.11M |
Balance Sheet | |||||
| Total Assets | 200.15M | 236.49M | 230.54M | 301.37M | 227.76M |
| Cash, Cash Equivalents and Short-Term Investments | 120.85M | 144.82M | 133.47M | 232.86M | 165.51M |
| Total Debt | 7.38M | 11.74M | 15.92M | 4.20M | 2.49M |
| Total Liabilities | 128.31M | 157.04M | 169.55M | 140.54M | 118.86M |
| Stockholders Equity | 71.83M | 79.46M | 61.00M | 160.83M | 108.90M |
Cash Flow | |||||
| Free Cash Flow | 52.88M | 59.73M | 51.00M | 53.76M | 14.15M |
| Operating Cash Flow | 52.93M | 63.66M | 52.72M | 61.53M | 20.09M |
| Investing Cash Flow | -13.15M | -3.92M | -6.81M | -7.77M | -5.93M |
| Financing Cash Flow | -64.19M | -48.36M | -145.30M | 14.01M | 98.22M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | kr427.76M | 18.38 | ― | 3.48% | ― | ― | |
69 Neutral | kr341.88M | 9.78 | 96.69% | 7.64% | 0.29% | 6.80% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
52 Neutral | kr59.95M | 24.78 | ― | ― | ― | ― | |
49 Neutral | kr89.66M | -1.20 | -83.82% | ― | -18.26% | -109.47% | |
49 Neutral | kr217.27M | -0.85 | ― | ― | ― | ― | |
45 Neutral | kr38.90M | -0.07 | ― | ― | ― | ― |