| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 942.00M | 545.40M | 521.50M | 463.80M | 399.00M |
| Gross Profit | 625.40M | 351.50M | 338.80M | 288.50M | 251.90M |
| EBITDA | 505.90M | 277.40M | -203.20M | 307.60M | 541.90M |
| Net Income | 73.10M | 46.00M | -337.70M | 289.70M | 399.80M |
Balance Sheet | |||||
| Total Assets | 19.39B | 8.67B | 8.54B | 8.89B | 7.88B |
| Cash, Cash Equivalents and Short-Term Investments | 108.10M | 31.00M | 125.90M | 173.70M | 69.80M |
| Total Debt | 11.46B | 5.26B | 5.19B | 5.16B | 4.53B |
| Total Liabilities | 12.22B | 5.80B | 5.71B | 5.73B | 5.02B |
| Stockholders Equity | 7.17B | 2.87B | 2.82B | 3.16B | 2.86B |
Cash Flow | |||||
| Free Cash Flow | 294.20M | 95.60M | 136.10M | 1.67B | 146.50M |
| Operating Cash Flow | 297.40M | 95.90M | 136.90M | 1.68B | 147.30M |
| Investing Cash Flow | -352.30M | -255.40M | -278.40M | -4.98B | -923.70M |
| Financing Cash Flow | 132.20M | 64.60M | 93.70M | 4.34B | 732.70M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | kr4.09B | 11.02 | 6.08% | 1.80% | -2.06% | ― | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
57 Neutral | kr4.42B | 10.64 | ― | 2.39% | ― | ― | |
56 Neutral | kr1.81B | 7.85 | ― | 1.67% | 0.71% | ― | |
51 Neutral | kr3.13B | -38.63 | 1.13% | ― | 51.80% | ― | |
44 Neutral | kr2.24B | -41.70 | 0.75% | ― | 58.82% | ― |