| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 10.58B | 9.96B | 11.79B | 13.43B | 12.67B |
| Gross Profit | 308.20M | 2.43B | 1.87B | 2.98B | 3.36B |
| EBITDA | 814.40M | 452.00M | -867.60M | 635.10M | 1.01B |
| Net Income | 145.30M | -678.80M | -1.56B | 45.80M | 480.90M |
Balance Sheet | |||||
| Total Assets | 10.53B | 10.89B | 11.42B | 14.28B | 13.61B |
| Cash, Cash Equivalents and Short-Term Investments | 300.50M | 451.30M | 370.30M | 477.60M | 273.50M |
| Total Debt | 2.10B | 2.84B | 2.51B | 2.89B | 3.40B |
| Total Liabilities | 4.45B | 4.91B | 4.91B | 6.61B | 8.36B |
| Stockholders Equity | 5.87B | 5.79B | 6.34B | 7.61B | 5.21B |
Cash Flow | |||||
| Free Cash Flow | 405.20M | 522.20M | 1.37B | -304.30M | -220.90M |
| Operating Cash Flow | 546.20M | 657.20M | 1.55B | -105.60M | -27.60M |
| Investing Cash Flow | -198.70M | -77.60M | -654.40M | -454.90M | -1.86B |
| Financing Cash Flow | -489.30M | -477.40M | -970.90M | 765.10M | 1.85B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
67 Neutral | kr1.12B | 14.48 | ― | 4.49% | 9.46% | 59.55% | |
64 Neutral | kr1.65B | 13.97 | 51.02% | ― | 12.45% | 118.98% | |
56 Neutral | kr788.18M | -12.12 | ― | ― | ― | ― | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
53 Neutral | kr4.28B | 39.47 | ― | ― | 5.27% | 15.33% | |
50 Neutral | kr97.99M | -0.51 | -65.16% | ― | -10.50% | 99.53% | |
46 Neutral | kr741.48M | 35.47 | -0.15% | ― | 15.59% | 16.67% |