| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 906.30M | 850.90M | 818.30M | 764.60M | 584.50M |
| Gross Profit | 173.60M | 173.20M | 164.90M | 149.20M | 120.20M |
| EBITDA | 99.10M | 97.00M | 77.90M | 81.10M | 67.90M |
| Net Income | -11.30M | -13.60M | -37.20M | 3.80M | -11.00M |
Balance Sheet | |||||
| Total Assets | 832.20M | 803.40M | 804.40M | 932.40M | 825.40M |
| Cash, Cash Equivalents and Short-Term Investments | 68.80M | 37.30M | 38.70M | 152.70M | 187.00M |
| Total Debt | 455.90M | 423.20M | 424.10M | 517.50M | 444.10M |
| Total Liabilities | 615.00M | 592.20M | 580.70M | 671.40M | 571.40M |
| Stockholders Equity | 217.20M | 211.20M | 223.70M | 261.00M | 254.00M |
Cash Flow | |||||
| Free Cash Flow | 27.90M | 50.20M | 36.40M | 22.80M | 5.10M |
| Operating Cash Flow | 34.50M | 59.90M | 40.60M | 26.00M | 6.20M |
| Investing Cash Flow | -7.70M | -26.20M | -12.90M | -102.00M | -94.20M |
| Financing Cash Flow | 4.60M | -35.10M | -141.70M | 41.80M | 188.20M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
65 Neutral | kr496.46M | 7.85 | ― | 3.51% | 7.83% | ― | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
54 Neutral | kr343.63M | -85.96 | ― | ― | -1.52% | -43.08% | |
50 Neutral | kr136.65M | -5.78 | ― | ― | 5.41% | 20.99% | |
49 Neutral | kr381.84M | -15.80 | ― | 8.78% | ― | ― | |
46 Neutral | kr231.57M | -4.02 | ― | ― | ― | ― |