| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 2.60B | 2.49B | 2.69B | 2.46B | 1.69B |
| Gross Profit | -93.53M | 1.34B | 1.40B | 1.28B | 1.11B |
| EBITDA | 135.60M | 154.24M | 377.04M | 278.99M | 141.68M |
| Net Income | -126.29M | -9.30M | 132.09M | 128.77M | 88.45M |
Balance Sheet | |||||
| Total Assets | 1.41B | 1.64B | 1.71B | 1.60B | 859.80M |
| Cash, Cash Equivalents and Short-Term Investments | 5.68M | 126.06M | 67.11M | 93.30M | 177.82M |
| Total Debt | 663.54M | 414.51M | 355.84M | 316.33M | 172.68M |
| Total Liabilities | 1.00B | 1.09B | 1.16B | 1.21B | 608.44M |
| Stockholders Equity | 400.63M | 556.47M | 558.19M | 387.65M | 250.43M |
Cash Flow | |||||
| Free Cash Flow | -78.17M | 161.95M | 12.56M | 98.04M | 196.29M |
| Operating Cash Flow | -43.31M | 185.56M | 27.22M | 109.17M | 210.64M |
| Investing Cash Flow | -99.43M | -113.17M | -62.69M | -208.46M | -13.98M |
| Financing Cash Flow | 26.35M | -14.37M | 9.05M | 14.68M | -83.90M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr6.17B | 21.63 | -1.33% | ― | 152.09% | ― | |
69 Neutral | kr346.38M | 25.79 | 33.71% | 1.22% | 31.62% | 28.58% | |
62 Neutral | kr119.81M | 27.87 | 115.17% | ― | 7.66% | 6.92% | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% | |
57 Neutral | kr1.69B | -16.66 | 0.72% | ― | -2.32% | ― | |
45 Neutral | kr203.75M | -2.70 | ― | ― | -18.47% | -172.35% | |
44 Neutral | kr253.36M | -2.45 | 0.35% | ― | 4.48% | -1230.49% |