| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 9.59B | 9.73B | 9.81B | 8.99B | 6.35B |
| Gross Profit | 6.52B | 6.67B | 6.57B | 5.76B | 4.32B |
| EBITDA | 3.52B | 6.49B | -12.27B | 1.30B | 12.48B |
| Net Income | 938.00M | 2.36B | -11.59B | 1.75B | 11.83B |
Balance Sheet | |||||
| Total Assets | 155.89B | 157.86B | 159.34B | 179.73B | 177.63B |
| Cash, Cash Equivalents and Short-Term Investments | 120.00M | 2.40B | 2.09B | 858.00M | 1.20B |
| Total Debt | 68.28B | 60.10B | 63.11B | 78.44B | 72.57B |
| Total Liabilities | 87.74B | 78.69B | 82.16B | 100.75B | 94.00B |
| Stockholders Equity | 68.15B | 79.17B | 77.18B | 78.98B | 82.94B |
Cash Flow | |||||
| Free Cash Flow | 3.98B | 4.20B | 4.72B | 5.13B | -14.63B |
| Operating Cash Flow | 3.99B | 4.30B | 4.81B | 4.30B | 2.60B |
| Investing Cash Flow | -5.23B | 46.00M | 800.00M | -2.53B | -13.97B |
| Financing Cash Flow | -1.01B | -4.07B | -4.38B | -2.16B | 12.40B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr38.53B | 12.58 | 6.23% | 2.15% | 2.86% | ― | |
67 Neutral | kr27.87B | 12.64 | 9.74% | 3.60% | 5.18% | 349.60% | |
63 Neutral | kr24.85B | -74.62 | -0.92% | 2.39% | -3.46% | ― | |
62 Neutral | kr71.66B | 10.65 | 10.31% | ― | 7.72% | ― | |
61 Neutral | kr58.43B | 55.83 | 1.27% | 1.77% | -2.45% | ― | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% |