| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 2.22B | 2.11B | 1.98B | 1.64B | 1.42B |
| Gross Profit | 489.44M | 445.88M | 408.37M | 346.08M | 277.04M |
| EBITDA | 108.64M | 69.60M | 42.43M | 59.13M | 50.54M |
| Net Income | 1.02M | -3.19M | 25.28M | 24.29M | 23.91M |
Balance Sheet | |||||
| Total Assets | 1.18B | 1.25B | 1.15B | 1.04B | 922.65M |
| Cash, Cash Equivalents and Short-Term Investments | 125.75M | 78.42M | 70.20M | 93.47M | 94.01M |
| Total Debt | 135.91M | 97.69M | 133.87M | 130.27M | 134.92M |
| Total Liabilities | 800.33M | 847.62M | 818.92M | 729.72M | 661.34M |
| Stockholders Equity | 378.04M | 398.55M | 333.25M | 307.71M | 261.31M |
Cash Flow | |||||
| Free Cash Flow | 120.68M | 18.77M | 35.98M | 27.69M | 27.55M |
| Operating Cash Flow | 122.14M | 55.89M | 74.09M | 59.42M | 57.15M |
| Investing Cash Flow | -40.56M | -44.75M | -63.22M | -41.01M | -13.99M |
| Financing Cash Flow | -23.90M | -5.00M | -33.76M | -26.91M | -41.07M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
62 Neutral | kr181.01M | -0.99 | -19.82% | ― | -25.10% | 82.01% | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% | |
56 Neutral | kr400.15M | 385.19 | 0.26% | ― | 6.67% | -7.93% | |
47 Neutral | kr73.72M | -0.60 | ― | ― | -47.47% | -524.00% | |
45 Neutral | kr193.66M | 13.42 | -8.02% | ― | ― | ― | |
45 Neutral | kr64.37M | -1.80 | -32.53% | ― | -57.04% | -161.67% |