| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 46.02B | 45.05B | 46.03B | 50.42B | 35.45B |
| Gross Profit | 4.41B | 13.00B | 11.73B | 9.76B | 7.75B |
| EBITDA | 5.64B | 5.76B | 4.99B | 3.36B | 3.05B |
| Net Income | 3.43B | 3.54B | 2.95B | 1.77B | 1.44B |
Balance Sheet | |||||
| Total Assets | 32.62B | 34.39B | 30.55B | 33.99B | 27.17B |
| Cash, Cash Equivalents and Short-Term Investments | 1.57B | 1.91B | 1.50B | 1.51B | 1.00B |
| Total Debt | 5.30B | 3.57B | 4.49B | 7.25B | 4.57B |
| Total Liabilities | 12.65B | 14.24B | 13.38B | 18.91B | 15.34B |
| Stockholders Equity | 19.90B | 20.09B | 17.12B | 15.04B | 11.78B |
Cash Flow | |||||
| Free Cash Flow | -441.00M | 1.11B | 4.07B | -1.30B | -111.00M |
| Operating Cash Flow | 862.00M | 2.35B | 5.31B | -73.00M | 508.00M |
| Investing Cash Flow | -1.29B | -598.00M | -1.20B | -1.23B | -650.00M |
| Financing Cash Flow | 244.00M | -1.33B | -4.06B | 1.79B | -65.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | kr5.07B | 17.51 | 58.76% | 2.54% | 48.79% | 38.02% | |
70 Outperform | kr14.62B | 14.56 | 14.28% | 2.74% | 0.81% | 57.02% | |
65 Neutral | kr68.00B | 27.92 | 31.10% | 3.05% | 6.28% | -10.08% | |
63 Neutral | kr10.40B | 17.78 | 12.96% | 1.56% | 10.83% | 16.24% | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
62 Neutral | kr60.34B | 20.04 | 18.20% | 1.92% | 4.79% | -1.93% | |
55 Neutral | kr9.34B | 17.69 | ― | 2.56% | 7.37% | 2.90% |