| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 83.33M | 80.97M | 75.87M | 64.28M | 64.20M |
| Gross Profit | 63.11M | 61.28M | 59.33M | 44.34M | 49.11M |
| EBITDA | 81.68M | 58.47M | 59.35M | 40.60M | 47.43M |
| Net Income | 47.57M | 31.35M | -6.03M | -1.99M | 5.10M |
Balance Sheet | |||||
| Total Assets | 1.34B | 1.30B | 751.11M | 794.45M | 819.93M |
| Cash, Cash Equivalents and Short-Term Investments | 41.31M | 29.61M | 18.92M | 25.25M | 57.04M |
| Total Debt | 553.35M | 552.80M | 550.00M | 550.00M | 550.00M |
| Total Liabilities | 728.16M | 706.53M | 599.93M | 618.45M | 604.34M |
| Stockholders Equity | 614.64M | 597.15M | 151.18M | 176.01M | 215.59M |
Cash Flow | |||||
| Free Cash Flow | 0.00 | 29.22M | 21.87M | 5.81M | 34.93M |
| Operating Cash Flow | 43.48M | 29.22M | 23.59M | 42.14M | 41.08M |
| Investing Cash Flow | -5.46M | -2.85M | -1.72M | -36.34M | -6.15M |
| Financing Cash Flow | -26.32M | -15.68M | -28.20M | -37.60M | -17.60M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
64 Neutral | kr323.05M | 9.09 | 10.39% | 0.72% | 87.63% | 436.07% | |
60 Neutral | kr417.36M | 9.56 | ― | 5.79% | 4.30% | ― | |
50 Neutral | kr425.95M | 10.55 | ― | ― | 1.12% | ― | |
42 Neutral | kr205.80M | 19.74 | ― | 5.48% | -12.37% | -53.91% | |
40 Underperform | kr120.37M | -0.09 | -772.82% | ― | -37.20% | 69.96% |