| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 14.80M | 24.52M | 40.57M | 50.68M | 44.22M |
| Gross Profit | 14.80M | 24.35M | 42.36M | 52.67M | 46.18M |
| EBITDA | -33.67M | -7.72M | -6.54M | -30.65M | -18.84M |
| Net Income | -59.72M | -41.15M | -14.53M | -46.91M | -82.67M |
Balance Sheet | |||||
| Total Assets | 147.48M | 295.07M | 256.96M | 259.10M | 268.84M |
| Cash, Cash Equivalents and Short-Term Investments | 15.80M | 34.13M | 37.21M | 20.93M | 68.95M |
| Total Debt | 72.00M | 134.09M | 211.18M | 175.11M | 176.84M |
| Total Liabilities | 219.97M | 297.44M | 241.30M | 229.91M | 211.43M |
| Stockholders Equity | -86.08M | -29.06M | -6.19M | 8.98M | 37.41M |
Cash Flow | |||||
| Free Cash Flow | -22.15M | -12.78M | -15.48M | -21.46M | -76.45M |
| Operating Cash Flow | -19.32M | -9.31M | -14.53M | -17.91M | -72.65M |
| Investing Cash Flow | 41.67M | -29.58M | 19.93M | -41.70M | -81.67M |
| Financing Cash Flow | -5.78M | 35.81M | 10.88M | 11.58M | 210.38M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
60 Neutral | kr436.16M | 9.56 | ― | 5.79% | 4.30% | ― | |
50 Neutral | kr447.65M | 10.55 | ― | ― | 1.12% | ― | |
42 Neutral | kr208.74M | 19.74 | ― | 5.48% | -12.37% | -53.91% | |
40 Underperform | kr132.23M | -0.09 | -772.82% | ― | -37.20% | 69.96% | |
39 Underperform | kr23.59M | -0.51 | ― | ― | -38.13% | -75.67% |