| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 498.20M | 453.83M | 370.68M | 323.46M | 321.83M | 315.40M |
| Gross Profit | 205.03M | 188.21M | 149.74M | 126.49M | 137.93M | 123.32M |
| EBITDA | 37.84M | 28.95M | 19.05M | 4.88M | 16.79M | 17.06M |
| Net Income | 17.39M | 9.92M | 955.00K | -8.17M | 2.28M | 2.90M |
Balance Sheet | ||||||
| Total Assets | 197.65M | 170.46M | 165.76M | 144.80M | 146.02M | 167.93M |
| Cash, Cash Equivalents and Short-Term Investments | 1.88M | 834.00K | 364.00K | 1.23M | 2.34M | 27.57M |
| Total Debt | 47.70M | 38.64M | 55.29M | 43.98M | 31.74M | 55.51M |
| Total Liabilities | 115.16M | 102.05M | 106.69M | 86.67M | 79.95M | 104.35M |
| Stockholders Equity | 82.50M | 68.41M | 59.07M | 58.13M | 66.07M | 63.58M |
Cash Flow | ||||||
| Free Cash Flow | 14.63M | 14.78M | 2.86M | -13.54M | -1.67M | 15.24M |
| Operating Cash Flow | 19.91M | 25.03M | 9.03M | -6.32M | 8.55M | 23.09M |
| Investing Cash Flow | -18.79M | -10.37M | -6.17M | -7.23M | -10.22M | -7.86M |
| Financing Cash Flow | -187.00K | -14.19M | -3.73M | 12.43M | -23.56M | 5.95M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
74 Outperform | kr548.15M | 25.47 | ― | 0.50% | 22.02% | 127.51% | |
66 Neutral | kr1.11B | 23.88 | ― | 3.89% | 12.49% | 116.06% | |
60 Neutral | kr149.30M | 18.48 | ― | ― | 5.91% | ― | |
59 Neutral | kr1.21B | ― | -0.17% | 2.41% | -2.95% | -112.90% | |
57 Neutral | $3.13B | 9.23 | -34.32% | 3.14% | -25.56% | -353.61% | |
55 Neutral | €3.51B | 79.74 | 0.87% | ― | 5.99% | -38.16% |