| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 885.10M | 850.90M | 818.30M | 764.60M | 584.50M | 426.80M |
| Gross Profit | 171.40M | 173.20M | 164.90M | 149.20M | 120.20M | 72.60M |
| EBITDA | 97.10M | 97.00M | 77.90M | 81.10M | 67.90M | 33.70M |
| Net Income | -20.70M | -13.60M | -37.20M | 3.80M | -11.00M | -800.00K |
Balance Sheet | ||||||
| Total Assets | 824.00M | 803.40M | 804.40M | 932.40M | 825.40M | 569.90M |
| Cash, Cash Equivalents and Short-Term Investments | 18.60M | 37.30M | 38.70M | 152.70M | 187.00M | 86.80M |
| Total Debt | 471.80M | 423.20M | 424.10M | 517.50M | 444.10M | 339.00M |
| Total Liabilities | 634.10M | 592.20M | 580.70M | 671.40M | 571.40M | 451.20M |
| Stockholders Equity | 189.90M | 211.20M | 223.70M | 261.00M | 254.00M | 118.70M |
Cash Flow | ||||||
| Free Cash Flow | 12.50M | 50.20M | 36.40M | 22.80M | 5.10M | 31.60M |
| Operating Cash Flow | 17.10M | 59.90M | 40.60M | 26.00M | 6.20M | 33.10M |
| Investing Cash Flow | -7.80M | -26.20M | -12.90M | -102.00M | -94.20M | -63.30M |
| Financing Cash Flow | -12.90M | -35.10M | -141.70M | 41.80M | 188.20M | 98.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | kr422.74M | 18.98 | ― | 3.51% | 7.83% | ― | |
56 Neutral | kr159.36M | -6.65 | ― | ― | 5.41% | 20.99% | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
51 Neutral | kr406.61M | -32.31 | ― | 8.78% | ― | ― | |
51 Neutral | kr289.46M | -5.49 | ― | ― | ― | ― | |
49 Neutral | kr377.91M | -4.16 | ― | ― | -1.52% | -43.08% |