| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 6.79B | 6.87B | 7.10B | 7.10B | 4.51B | 3.73B |
| Gross Profit | 2.72B | 2.76B | 2.85B | 2.82B | 1.59B | 1.27B |
| EBITDA | 1.29B | 1.35B | 1.52B | 1.38B | 753.00M | 603.10M |
| Net Income | 567.00M | 604.00M | 623.00M | 515.00M | 376.00M | 308.00M |
Balance Sheet | ||||||
| Total Assets | 13.26B | 13.42B | 14.32B | 13.68B | 14.33B | 5.90B |
| Cash, Cash Equivalents and Short-Term Investments | 646.00M | 1.19B | 1.14B | 774.00M | 907.00M | 398.30M |
| Total Debt | 3.10B | 3.57B | 3.74B | 3.88B | 6.99B | 736.60M |
| Total Liabilities | 5.77B | 6.23B | 6.72B | 6.73B | 9.95B | 2.06B |
| Stockholders Equity | 7.50B | 7.19B | 7.60B | 6.96B | 4.38B | 3.84B |
Cash Flow | ||||||
| Free Cash Flow | 546.00M | 653.00M | 1.02B | 876.00M | 424.00M | 578.60M |
| Operating Cash Flow | 730.00M | 829.00M | 1.15B | 1.07B | 501.00M | 645.90M |
| Investing Cash Flow | -294.00M | -242.00M | -130.00M | -193.00M | -5.73B | -103.80M |
| Financing Cash Flow | -941.00M | -454.00M | -686.00M | -986.00M | 5.74B | -438.40M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | kr482.06B | 28.92 | 16.39% | 1.94% | -0.90% | 0.66% | |
71 Outperform | kr855.36B | 28.20 | 26.43% | 2.03% | -5.93% | -10.65% | |
69 Neutral | kr227.25B | 27.89 | 20.42% | 1.84% | 0.90% | 6.26% | |
68 Neutral | kr855.36B | 31.77 | 24.69% | 1.82% | -5.93% | -10.65% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
61 Neutral | kr11.65B | 19.26 | 9.59% | 2.09% | -4.27% | -16.12% | |
53 Neutral | kr4.24B | 26.49 | ― | 2.41% | -4.65% | -17.02% |