| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 93.51B | 89.21B | 78.55B | 86.44B | 68.64B |
| Gross Profit | 15.79B | 12.90B | 10.74B | 18.15B | 12.93B |
| EBITDA | 22.15B | 20.58B | 14.99B | 22.07B | 16.70B |
| Net Income | 9.40B | 10.02B | 6.07B | 12.41B | 8.70B |
Balance Sheet | |||||
| Total Assets | 143.40B | 116.19B | 101.96B | 96.38B | 80.55B |
| Cash, Cash Equivalents and Short-Term Investments | 9.24B | 7.05B | 4.98B | 12.16B | 8.25B |
| Total Debt | 23.80B | 16.51B | 14.58B | 11.19B | 6.16B |
| Total Liabilities | 66.86B | 51.18B | 45.54B | 38.05B | 29.67B |
| Stockholders Equity | 76.51B | 64.99B | 56.40B | 58.31B | 50.87B |
Cash Flow | |||||
| Free Cash Flow | 5.24B | 2.67B | -3.35B | 6.37B | 7.16B |
| Operating Cash Flow | 20.69B | 17.66B | 12.18B | 16.40B | 13.14B |
| Investing Cash Flow | -29.94B | -15.00B | -15.54B | -10.07B | -6.00B |
| Financing Cash Flow | 11.44B | -590.00M | -3.83B | -2.42B | -3.96B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | kr487.62M | 9.21 | ― | ― | ― | ― | |
71 Outperform | kr132.93B | 8.41 | 13.04% | ― | 8.30% | -8.62% | |
56 Neutral | kr291.57M | -10.83 | -17.29% | ― | ― | ― | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
50 Neutral | kr3.49B | -23.37 | -5.53% | ― | ― | -91.81% | |
43 Neutral | kr265.55M | -18.90 | -7.48% | ― | ― | -9.05% |