| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 136.87M | 115.15M | 100.31M | 140.34M | 91.60M |
| Gross Profit | 15.76M | 53.75M | 62.83M | 87.34M | 65.43M |
| EBITDA | 24.16M | -5.76M | 1.39M | 27.47M | 20.18M |
| Net Income | 10.30M | -11.79M | -4.81M | 20.56M | 14.77M |
Balance Sheet | |||||
| Total Assets | 147.15M | 113.25M | 128.59M | 127.18M | 78.40M |
| Cash, Cash Equivalents and Short-Term Investments | 21.30M | 5.07M | 2.80M | 27.21M | 26.24M |
| Total Debt | 1.00K | 11.17M | 12.84M | 2.01M | 1.99M |
| Total Liabilities | 73.68M | 56.26M | 62.04M | 51.78M | 24.05M |
| Stockholders Equity | 73.47M | 56.98M | 66.56M | 75.40M | 54.35M |
Cash Flow | |||||
| Free Cash Flow | 0.00 | 3.91M | -29.02M | 978.00K | 17.62M |
| Operating Cash Flow | 37.64M | 15.09M | -17.99M | 10.10M | 27.00M |
| Investing Cash Flow | -15.54M | -11.18M | -11.02M | -9.12M | -9.39M |
| Financing Cash Flow | -5.92M | -1.67M | 4.78M | -52.00K | 740.00K |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
71 Outperform | kr372.05M | 4.18 | 8.82% | ― | 14.89% | ― | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
60 Neutral | kr347.11M | 93.66 | ― | ― | 10.55% | ― | |
57 Neutral | kr806.41M | -55.21 | ― | ― | -7.91% | -33.91% | |
47 Neutral | kr270.84M | -18.80 | -5.81% | ― | -9.79% | -144.24% | |
44 Neutral | kr59.20M | -2.29 | -24.59% | ― | -48.24% | -48.99% |