| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 578.23M | 485.63M | 438.08M | 424.33M | 339.66M |
| Gross Profit | -20.79M | 46.03M | 401.33M | 368.44M | 300.64M |
| EBITDA | -8.65M | 403.00K | 21.05M | 26.12M | -2.99M |
| Net Income | -10.68M | -51.39M | 3.69M | 9.87M | -12.58M |
Balance Sheet | |||||
| Total Assets | 237.10M | 208.71M | 241.90M | 235.23M | 196.55M |
| Cash, Cash Equivalents and Short-Term Investments | 18.13M | 15.19M | 21.16M | 21.19M | 26.60M |
| Total Debt | 54.77M | 36.95M | 39.13M | 45.25M | 35.55M |
| Total Liabilities | 218.43M | 177.24M | 159.79M | 157.01M | 145.12M |
| Stockholders Equity | 18.67M | 31.46M | 80.00M | 77.28M | 52.91M |
Cash Flow | |||||
| Free Cash Flow | -2.33M | 8.97M | 16.26M | 5.67M | 1.65M |
| Operating Cash Flow | -2.02M | 9.41M | 19.09M | 6.77M | 3.78M |
| Investing Cash Flow | 149.00K | -3.01M | -1.44M | -21.86M | -31.06M |
| Financing Cash Flow | 5.01M | -12.74M | -17.50M | 9.35M | 24.80M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | kr31.29B | 13.51 | 12.76% | 3.63% | -3.51% | 6.42% | |
68 Neutral | kr573.19M | 0.91 | 4.07% | 17.16% | -9.22% | ― | |
67 Neutral | kr91.15B | 14.06 | 13.15% | 3.10% | -6.50% | -0.22% | |
67 Neutral | kr1.05B | 32.98 | ― | 2.85% | -1.85% | -22.36% | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
48 Neutral | kr103.83M | -2.31 | -1.58% | ― | -8.81% | 33.66% | |
41 Neutral | kr113.22M | -12.02 | ― | ― | 15.14% | 80.19% |