| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 8.53B | 8.61B | 8.30B | 6.87B | 6.05B |
| Gross Profit | 3.21B | 2.87B | 2.60B | 2.13B | 2.15B |
| EBITDA | 1.42B | 1.14B | 1.05B | 661.00M | 854.00M |
| Net Income | 791.00M | 477.00M | 437.00M | 275.00M | 472.00M |
Balance Sheet | |||||
| Total Assets | 10.41B | 11.14B | 10.68B | 10.32B | 9.55B |
| Cash, Cash Equivalents and Short-Term Investments | 737.00M | 953.00M | 658.00M | 583.00M | 692.00M |
| Total Debt | 1.60B | 2.51B | 2.48B | 2.48B | 2.37B |
| Total Liabilities | 4.71B | 5.71B | 5.58B | 5.32B | 5.03B |
| Stockholders Equity | 5.71B | 5.43B | 5.10B | 4.99B | 4.51B |
Cash Flow | |||||
| Free Cash Flow | 924.00M | 602.00M | 496.00M | 305.00M | 664.00M |
| Operating Cash Flow | 1.06B | 765.00M | 778.00M | 519.00M | 858.00M |
| Investing Cash Flow | -131.00M | -91.00M | -280.00M | -213.00M | -191.00M |
| Financing Cash Flow | -1.19B | -367.00M | -379.00M | -406.00M | -436.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr13.66B | 14.56 | 14.28% | 2.74% | -1.02% | 66.44% | |
69 Neutral | kr1.80B | 5.56 | -0.17% | 2.34% | -3.99% | 123.69% | |
65 Neutral | kr9.75B | 23.89 | ― | 2.56% | 8.70% | 47.82% | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
61 Neutral | kr2.89B | 15.14 | ― | 4.40% | 30.52% | 20.71% | |
57 Neutral | kr3.99B | 33.11 | 9.34% | 4.83% | -1.56% | 16.94% | |
55 Neutral | kr3.28B | 29.51 | 0.87% | ― | 4.55% | -71.28% |