| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 156.70M | 152.03M | 144.77M | 152.14M | 129.58M | 93.14M |
| Gross Profit | 45.05M | 28.18M | 88.52M | 94.77M | 84.06M | 51.56M |
| EBITDA | 39.62M | 38.56M | 32.35M | 43.21M | 35.71M | 19.83M |
| Net Income | 22.32M | 22.45M | 18.48M | 27.55M | 22.50M | 9.72M |
Balance Sheet | ||||||
| Total Assets | 110.52M | 109.96M | 103.35M | 115.91M | 124.50M | 115.79M |
| Cash, Cash Equivalents and Short-Term Investments | 42.82M | 36.97M | 47.44M | 52.61M | 64.44M | 66.36M |
| Total Debt | 2.64M | 5.56M | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities | 89.24M | 91.63M | 81.43M | 85.64M | 87.82M | 77.12M |
| Stockholders Equity | 21.28M | 18.33M | 21.91M | 30.27M | 36.67M | 38.68M |
Cash Flow | ||||||
| Free Cash Flow | 35.28M | 32.64M | 21.30M | 29.42M | 22.94M | 29.06M |
| Operating Cash Flow | 39.74M | 35.21M | 30.73M | 32.36M | 33.69M | 40.37M |
| Investing Cash Flow | -17.41M | -19.26M | -9.06M | -10.24M | -11.12M | -11.22M |
| Financing Cash Flow | -26.43M | -26.34M | -26.84M | -33.95M | -24.45M | 1.81M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | kr457.88M | 18.38 | ― | 3.48% | 4.11% | 13.90% | |
74 Outperform | kr473.16M | 29.61 | ― | 4.69% | 9.15% | 37.55% | |
65 Neutral | kr211.14M | 32.22 | ― | 3.25% | -27.56% | -99.50% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% |