| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 425.00M | 374.80M | 331.73M | 281.31M | 173.35M |
| Gross Profit | 292.80M | 258.30M | 229.43M | 193.99M | 122.85M |
| EBITDA | 104.70M | 82.80M | 69.19M | 39.20M | 36.16M |
| Net Income | 31.30M | 18.50M | 9.84M | -7.20M | 6.59M |
Balance Sheet | |||||
| Total Assets | 1.11B | 1.11B | 973.68M | 923.56M | 640.72M |
| Cash, Cash Equivalents and Short-Term Investments | 55.00M | 64.80M | 37.50M | 42.19M | 55.11M |
| Total Debt | 238.70M | 233.60M | 313.80M | 220.96M | 180.37M |
| Total Liabilities | 401.00M | 403.30M | 446.97M | 442.06M | 282.08M |
| Stockholders Equity | 698.90M | 699.90M | 526.37M | 481.81M | 357.41M |
Cash Flow | |||||
| Free Cash Flow | 90.60M | 43.90M | -43.48M | 15.01M | 4.52M |
| Operating Cash Flow | 105.70M | 58.10M | -28.58M | 25.31M | 16.01M |
| Investing Cash Flow | -112.80M | -76.00M | -77.68M | -188.53M | -115.00M |
| Financing Cash Flow | -1.20M | 44.80M | 100.55M | 150.23M | 123.94M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
64 Neutral | kr7.38B | 37.43 | 15.16% | ― | 11.30% | -14.49% | |
63 Neutral | kr15.38B | 46.90 | 4.54% | ― | 17.13% | ― | |
61 Neutral | kr17.90B | 34.62 | 7.24% | 0.46% | 5.14% | 236.75% | |
58 Neutral | kr13.68B | 21.43 | 14.22% | 2.48% | 0.40% | 38.42% | |
54 Neutral | kr20.98B | 546.38 | 3.08% | 4.25% | -0.90% | -70.95% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% | |
49 Neutral | kr12.90B | -3.70 | 3.34% | 0.80% | -1.29% | ― |