| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 955.30M | 850.67M | 737.52M | 697.85M | 200.12M |
| Gross Profit | 26.50M | 185.44M | 156.38M | 150.05M | 43.88M |
| EBITDA | 51.51M | 51.47M | 34.85M | 41.38M | 3.89M |
| Net Income | 20.50M | 23.00M | 12.98M | 20.09M | -14.37M |
Balance Sheet | |||||
| Total Assets | 375.22M | 287.56M | 372.20M | 373.61M | 334.86M |
| Cash, Cash Equivalents and Short-Term Investments | 40.47M | 62.66M | 21.98M | 21.05M | 13.81M |
| Total Debt | 62.53M | 43.65M | 45.27M | 42.27M | 56.44M |
| Total Liabilities | 330.88M | 237.94M | 331.21M | 344.13M | 324.26M |
| Stockholders Equity | 44.26M | 43.99M | 35.21M | 22.85M | 3.81M |
Cash Flow | |||||
| Free Cash Flow | 16.64M | 75.08M | 19.12M | 30.80M | 9.94M |
| Operating Cash Flow | 17.78M | 75.20M | 19.63M | 31.16M | 9.99M |
| Investing Cash Flow | -31.11M | -4.08M | 892.00K | -25.00K | -11.27M |
| Financing Cash Flow | -8.86M | -30.44M | -19.60M | -23.90M | 10.89M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
62 Neutral | kr207.59M | 3.69 | ― | ― | -12.49% | -312.58% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
54 Neutral | kr234.04M | 12.85 | ― | 1.75% | 18.41% | 112.20% | |
50 Neutral | kr447.65M | 10.55 | ― | ― | 1.12% | ― | |
50 Neutral | kr130.52M | -11.41 | ― | ― | 5.41% | 20.99% | |
44 Neutral | kr143.24M | -0.85 | ― | ― | ― | ― | |
41 Neutral | kr109.03M | -38.00 | ― | ― | 9.39% | -378.80% |