| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 488.99M | 450.94M | 399.34M | 323.30M | 244.53M |
| Gross Profit | -20.12M | 90.33M | 367.63M | 69.89M | 50.54M |
| EBITDA | 36.83M | 13.59M | 13.21M | 12.71M | 1.97M |
| Net Income | 4.59M | -19.77M | -16.88M | -6.40M | -6.80M |
Balance Sheet | |||||
| Total Assets | 92.18M | 107.70M | 122.11M | 130.13M | 76.88M |
| Cash, Cash Equivalents and Short-Term Investments | 7.97M | 1.08M | 1.15M | 2.40M | 7.07M |
| Total Debt | 29.81M | 19.55M | 27.93M | 43.00M | 25.29M |
| Total Liabilities | 89.49M | 110.31M | 121.22M | 114.17M | 63.90M |
| Stockholders Equity | 2.69M | -2.66M | 883.00K | 15.89M | 12.90M |
Cash Flow | |||||
| Free Cash Flow | 30.62M | 7.82M | 4.03M | -20.74M | -26.28M |
| Operating Cash Flow | 33.73M | 11.84M | 10.76M | 3.82M | 9.29M |
| Investing Cash Flow | -5.53M | -5.10M | -10.45M | -26.24M | -37.79M |
| Financing Cash Flow | -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 |
|---|---|---|---|---|---|---|---|
65 Neutral | kr492.51M | 29.95 | 18.97% | 9.52% | 45.29% | 151.67% | |
64 Neutral | kr9.62B | 12.30 | 12.65% | 2.31% | 9.02% | 29.93% | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
54 Neutral | kr117.95M | 20.53 | 128.49% | ― | 8.31% | ― |