| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 168.34B | 176.77B | 172.66B | 141.32B | 110.91B |
| Gross Profit | 72.21B | 75.74B | 75.12B | 59.38B | 46.54B |
| EBITDA | 43.64B | 46.40B | 44.17B | 36.07B | 28.61B |
| Net Income | 26.42B | 29.78B | 28.04B | 23.48B | 18.13B |
Balance Sheet | |||||
| Total Assets | 202.45B | 208.54B | 182.68B | 172.30B | 136.68B |
| Cash, Cash Equivalents and Short-Term Investments | 16.13B | 19.33B | 11.22B | 11.85B | 19.58B |
| Total Debt | 34.90B | 34.71B | 32.71B | 36.30B | 24.85B |
| Total Liabilities | 92.07B | 94.78B | 91.18B | 92.28B | 69.05B |
| Stockholders Equity | 110.21B | 113.70B | 91.45B | 79.98B | 67.63B |
Cash Flow | |||||
| Free Cash Flow | 28.28B | 30.86B | 22.63B | 16.35B | 19.79B |
| Operating Cash Flow | 32.57B | 36.89B | 28.08B | 21.38B | 23.15B |
| Investing Cash Flow | -17.62B | -13.32B | -9.39B | -15.50B | -6.12B |
| Financing Cash Flow | -16.37B | -15.86B | -18.28B | -14.65B | -10.32B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
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 | kr42.71B | 27.94 | 22.44% | 1.71% | 14.48% | 0.52% | |
61 Neutral | kr77.25B | 24.91 | 9.65% | 1.95% | 2.73% | 7.56% | |
57 Neutral | kr65.26B | 32.51 | 11.04% | 0.95% | 9.08% | -3.36% | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% |