| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 564.28M | 453.83M | 370.68M | 323.46M | 321.83M |
| Gross Profit | 33.52M | 188.21M | 149.74M | 126.49M | 137.93M |
| EBITDA | 46.61M | 28.95M | 19.05M | 4.88M | 16.79M |
| Net Income | 24.91M | 9.92M | 955.00K | -8.17M | 2.28M |
Balance Sheet | |||||
| Total Assets | 217.53M | 170.46M | 165.76M | 144.80M | 146.02M |
| Cash, Cash Equivalents and Short-Term Investments | 3.83M | 834.00K | 364.00K | 1.23M | 2.34M |
| Total Debt | 45.48M | 38.64M | 55.29M | 43.98M | 31.74M |
| Total Liabilities | 132.05M | 102.05M | 106.69M | 86.67M | 79.95M |
| Stockholders Equity | 85.48M | 68.41M | 59.07M | 58.13M | 66.07M |
Cash Flow | |||||
| Free Cash Flow | -903.00K | 14.78M | 2.86M | -13.54M | -1.67M |
| Operating Cash Flow | 19.20M | 25.03M | 9.03M | -6.32M | 8.55M |
| Investing Cash Flow | -23.51M | -10.37M | -6.17M | -7.23M | -10.22M |
| Financing Cash Flow | 7.31M | -14.19M | -3.73M | 12.43M | -23.56M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr1.30B | 22.39 | ― | 4.05% | 12.49% | 116.06% | |
64 Neutral | kr122.36M | 14.93 | ― | ― | 5.91% | ― | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
58 Neutral | kr1.64B | 164.24 | -0.17% | 2.34% | -2.95% | -112.90% | |
58 Neutral | kr531.30M | 47.86 | ― | 2.43% | ― | ― | |
56 Neutral | kr519.58M | 20.68 | ― | 0.51% | 22.02% | 127.51% | |
50 Neutral | kr3.26B | 203.91 | 0.87% | ― | 5.99% | -38.16% |