| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 8.30B | 8.29B | 8.24B | 7.75B | 6.74B | 5.81B |
| Gross Profit | 1.03B | 1.88B | 3.21B | 1.71B | 2.67B | 2.35B |
| EBITDA | 760.00M | 753.00M | 744.00M | 562.00M | 480.60M | 428.00M |
| Net Income | 307.00M | 301.00M | 342.00M | 233.00M | 186.05M | 188.70M |
Balance Sheet | ||||||
| Total Assets | 5.68B | 5.70B | 6.29B | 5.96B | 5.99B | 5.06B |
| Cash, Cash Equivalents and Short-Term Investments | 239.00M | 1.10B | 1.17B | 1.46B | 1.76B | 1.55B |
| Total Debt | 713.00M | 778.00M | 878.00M | 965.00M | 1.11B | 842.60M |
| Total Liabilities | 2.95B | 2.91B | 3.31B | 3.24B | 3.49B | 2.76B |
| Stockholders Equity | 2.73B | 2.79B | 2.98B | 2.72B | 2.50B | 2.18B |
Cash Flow | ||||||
| Free Cash Flow | 807.00M | 985.00M | 14.00M | 9.00M | 285.20M | -131.90M |
| Operating Cash Flow | 927.00M | 1.03B | 251.00M | 130.00M | 805.30M | 244.20M |
| Investing Cash Flow | -176.00M | -161.00M | -239.00M | -124.00M | -715.20M | -609.40M |
| Financing Cash Flow | -902.00M | -942.00M | -299.00M | -321.00M | 119.70M | 216.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | kr7.22B | 12.87 | 25.41% | 2.02% | 4.69% | 2.75% | |
70 Outperform | kr1.71B | 17.16 | 23.44% | 4.95% | 5.48% | 26.69% | |
68 Neutral | kr7.20B | 140.91 | ― | ― | 0.17% | -5.89% | |
64 Neutral | kr1.98B | 19.34 | 51.02% | ― | 15.48% | 101.83% | |
57 Neutral | kr1.14B | 23.88 | 10.85% | 1.87% | 12.89% | 20.72% | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
50 Neutral | kr779.17M | -8.55 | ― | ― | 8.14% | 46.36% |