| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 6.87B | 7.10B | 7.10B | 4.51B | 3.73B |
| Gross Profit | 2.76B | 2.85B | 2.82B | 1.59B | 1.27B |
| EBITDA | 1.35B | 1.52B | 1.38B | 753.00M | 603.10M |
| Net Income | 604.00M | 623.00M | 515.00M | 376.00M | 308.00M |
Balance Sheet | |||||
| Total Assets | 13.42B | 14.32B | 13.68B | 14.33B | 5.90B |
| Cash, Cash Equivalents and Short-Term Investments | 1.19B | 1.14B | 774.00M | 907.00M | 398.30M |
| Total Debt | 3.57B | 3.74B | 3.88B | 6.99B | 736.60M |
| Total Liabilities | 6.23B | 6.72B | 6.73B | 9.95B | 2.06B |
| Stockholders Equity | 7.19B | 7.60B | 6.96B | 4.38B | 3.84B |
Cash Flow | |||||
| Free Cash Flow | 653.00M | 1.02B | 876.00M | 424.00M | 578.60M |
| Operating Cash Flow | 829.00M | 1.15B | 1.07B | 501.00M | 645.90M |
| Investing Cash Flow | -242.00M | -130.00M | -193.00M | -5.73B | -103.80M |
| Financing Cash Flow | -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 |
|---|---|---|---|---|---|---|---|
77 Outperform | kr760.77B | 27.46 | 26.43% | 2.03% | -2.38% | -4.00% | |
76 Outperform | kr760.77B | 30.60 | 24.69% | 1.82% | -2.38% | -4.00% | |
73 Outperform | kr213.28B | 23.27 | 20.42% | 1.84% | 3.54% | 20.94% | |
70 Outperform | kr435.77B | 25.67 | 16.39% | 1.94% | -1.77% | 21.13% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
61 Neutral | kr11.65B | 25.44 | 9.59% | 2.09% | -1.74% | 26.36% | |
54 Neutral | kr4.74B | 21.74 | ― | 2.41% | 2.05% | -11.66% |