| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 483.29M | 420.44M | 404.71M | 358.60M | 326.89M |
| Gross Profit | 31.11M | 287.10M | 277.12M | 244.76M | 223.53M |
| EBITDA | 74.89M | 32.36M | 35.61M | 9.36M | 23.56M |
| Net Income | 22.55M | 4.66M | 13.68M | 24.15M | 5.86M |
Balance Sheet | |||||
| Total Assets | 477.02M | 556.69M | 428.58M | 413.93M | 367.40M |
| Cash, Cash Equivalents and Short-Term Investments | 41.16M | 46.89M | 25.06M | 36.22M | 53.52M |
| Total Debt | 110.93M | 147.62M | 75.28M | 57.28M | 64.26M |
| Total Liabilities | 213.28M | 270.44M | 169.29M | 161.70M | 167.46M |
| Stockholders Equity | 263.74M | 286.25M | 259.29M | 252.23M | 199.94M |
Cash Flow | |||||
| Free Cash Flow | 57.01M | 57.77M | 27.50M | -8.06M | 24.98M |
| Operating Cash Flow | 58.66M | 58.64M | 28.45M | -6.68M | 26.25M |
| Investing Cash Flow | -3.25M | -64.61M | -51.50M | -1.28M | -33.60M |
| Financing Cash Flow | -56.44M | 26.09M | 11.96M | -15.04M | 4.95M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
71 Outperform | kr370.58M | 11.43 | 8.82% | ― | 14.89% | ― | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
60 Neutral | kr327.18M | 32.02 | ― | ― | 10.55% | ― | |
50 Neutral | kr352.42M | -1,664.41 | 8.68% | ― | 9.30% | ― | |
44 Neutral | kr204.78M | -18.80 | -5.81% | ― | -9.79% | -144.24% | |
44 Neutral | kr66.95M | -2.29 | -24.59% | ― | -48.24% | -48.99% |