| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 5.04B | 5.81B | 5.76B | 4.47B | 3.73B |
| Gross Profit | 928.00M | 1.07B | 968.00M | 826.00M | 710.00M |
| EBITDA | 354.00M | 528.00M | 426.00M | 338.00M | 395.00M |
| Net Income | -11.00M | 135.00M | 103.00M | 74.00M | 143.00M |
Balance Sheet | |||||
| Total Assets | 4.45B | 5.10B | 4.85B | 4.36B | 3.42B |
| Cash, Cash Equivalents and Short-Term Investments | 289.00M | 350.00M | 340.00M | 451.00M | 242.00M |
| Total Debt | 1.79B | 1.73B | 1.67B | 1.36B | 880.00M |
| Total Liabilities | 2.68B | 3.05B | 3.01B | 2.53B | 1.73B |
| Stockholders Equity | 1.72B | 2.01B | 1.80B | 1.80B | 1.66B |
Cash Flow | |||||
| Free Cash Flow | 259.00M | 115.00M | 205.00M | 31.00M | -122.00M |
| Operating Cash Flow | 429.00M | 319.00M | 353.00M | 298.00M | 48.00M |
| Investing Cash Flow | -193.00M | -203.00M | -659.00M | -266.00M | -165.00M |
| Financing Cash Flow | -258.00M | -124.00M | 203.00M | 167.00M | 109.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr1.78B | 17.16 | 23.44% | 4.95% | 9.20% | 11.72% | |
62 Neutral | kr807.38M | 13.88 | 13.52% | 3.17% | 0.78% | 1.33% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
61 Neutral | kr3.20B | 16.85 | 7.24% | 1.40% | 4.04% | 433.33% | |
48 Neutral | kr893.04M | -98.07 | -0.32% | 5.49% | -10.68% | -103.85% | |
47 Neutral | kr3.82B | 112.96 | 0.68% | 5.42% | 2.16% | -90.31% | |
44 Neutral | kr2.85B | -0.98 | -83.34% | ― | -9.81% | -200.79% |