| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 107.48M | 111.77M | 129.22M | 152.80M | 94.28M |
| Gross Profit | 30.73M | 76.05M | 72.47M | 96.54M | 57.12M |
| EBITDA | -28.00K | -1.54M | -2.26M | -4.88M | -18.73M |
| Net Income | -15.86M | -22.29M | -11.62M | -28.06M | -28.65M |
Balance Sheet | |||||
| Total Assets | 392.20M | 367.68M | 304.99M | 323.43M | 293.86M |
| Cash, Cash Equivalents and Short-Term Investments | 197.96M | 8.47M | 16.22M | 20.10M | 23.19M |
| Total Debt | 35.39M | 22.59M | 38.82M | 27.81M | 49.19M |
| Total Liabilities | 309.75M | 285.74M | 212.74M | 216.96M | 214.02M |
| Stockholders Equity | 70.92M | 81.94M | 92.25M | 106.47M | 79.84M |
Cash Flow | |||||
| Free Cash Flow | -5.28M | -9.20M | -11.71M | -26.88M | -33.13M |
| Operating Cash Flow | 1.27M | 5.33M | 5.62M | -3.76M | -21.72M |
| Investing Cash Flow | -6.26M | -24.82M | -20.29M | 7.69M | -41.15M |
| Financing Cash Flow | 7.15M | 13.36M | 10.79M | -7.01M | 81.86M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | kr11.48B | 15.87 | 26.88% | ― | 15.59% | 24.31% | |
68 Neutral | $18.00B | 11.42 | 9.92% | 3.81% | 9.73% | 1.22% | |
62 Neutral | kr14.55B | 8.66 | 17.97% | 1.78% | 19.81% | 5.77% | |
49 Neutral | kr558.28M | -5.11 | -16.73% | ― | -11.93% | -821.71% | |
42 Neutral | kr85.93M | -42.24 | ― | ― | -15.41% | -85.25% |