| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 13.72B | 12.88B | 11.94B | 10.52B | 8.96B |
| Gross Profit | 10.22B | 9.61B | 8.91B | 7.80B | 6.74B |
| EBITDA | 9.24B | 10.17B | -4.31B | 15.37B | 24.65B |
| Net Income | 7.62B | 3.30B | -6.75B | 10.18B | 18.51B |
Balance Sheet | |||||
| Total Assets | 276.29B | 267.93B | 253.75B | 263.77B | 229.93B |
| Cash, Cash Equivalents and Short-Term Investments | 10.51B | 6.44B | 3.85B | 5.59B | 3.24B |
| Total Debt | 147.90B | 141.44B | 136.58B | 137.14B | 119.03B |
| Total Liabilities | 169.80B | 166.19B | 159.76B | 160.87B | 141.37B |
| Stockholders Equity | 93.85B | 88.42B | 82.31B | 90.19B | 77.61B |
Cash Flow | |||||
| Free Cash Flow | 5.32B | 4.68B | 4.67B | 4.91B | 1.46B |
| Operating Cash Flow | 5.37B | 4.74B | 4.86B | 5.05B | 1.53B |
| Investing Cash Flow | -11.47B | -9.44B | -6.21B | -12.91B | -29.88B |
| Financing Cash Flow | 8.51B | 5.65B | -212.00M | 10.50B | 25.12B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | kr138.38B | 10.50 | 6.47% | 0.92% | 7.90% | -18.95% | |
67 Neutral | kr28.25B | 12.64 | 9.74% | 3.60% | 5.18% | 349.60% | |
66 Neutral | kr28.21B | 4.99 | 6.07% | 1.25% | -5.96% | ― | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
62 Neutral | kr77.21B | 10.65 | 10.31% | ― | 7.72% | ― | |
60 Neutral | kr54.09B | 55.83 | 4.49% | 1.77% | -2.45% | ― |