| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 496.16M | 488.99M | 450.94M | 399.34M | 323.30M | 244.53M |
| Gross Profit | -46.09M | -20.12M | 90.33M | 367.63M | 69.89M | 50.54M |
| EBITDA | 47.53M | 36.83M | 13.59M | 13.21M | 12.71M | 1.97M |
| Net Income | 7.91M | 4.59M | -19.77M | -16.88M | -6.40M | -6.80M |
Balance Sheet | ||||||
| Total Assets | 438.90M | 92.18M | 107.70M | 122.11M | 130.13M | 76.88M |
| Cash, Cash Equivalents and Short-Term Investments | 5.42M | 7.97M | 1.08M | 1.15M | 2.40M | 7.07M |
| Total Debt | 313.19M | 29.81M | 19.55M | 27.93M | 43.00M | 25.29M |
| Total Liabilities | 385.68M | 91.27M | 110.31M | 121.22M | 114.17M | 63.90M |
| Stockholders Equity | 53.21M | 907.00K | -2.66M | 883.00K | 15.89M | 12.90M |
Cash Flow | ||||||
| Free Cash Flow | 38.36M | 30.62M | 7.82M | 4.03M | -20.74M | -26.28M |
| Operating Cash Flow | 42.78M | 33.73M | 11.84M | 10.76M | 3.82M | 9.29M |
| Investing Cash Flow | -6.88M | -5.53M | -5.10M | -10.45M | -26.24M | -37.79M |
| Financing Cash Flow | -41.84M | -21.30M | -6.80M | -1.57M | 17.75M | 26.74M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | kr8.98B | 10.11 | 12.65% | 2.31% | 5.20% | 22.38% | |
66 Neutral | kr584.94M | 16.87 | 18.97% | 9.52% | 42.84% | 125.12% | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
54 Neutral | kr125.41M | 16.25 | 128.49% | ― | 7.09% | ― |