| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 2.66B | 2.53B | 2.50B | 2.21B | 1.96B |
| Gross Profit | 1.83B | 1.73B | 1.71B | 1.47B | 1.28B |
| EBITDA | 1.79B | 1.67B | 1.63B | 1.29B | 1.22B |
| Net Income | 808.00M | 691.00M | -850.00M | 830.00M | 2.31B |
Balance Sheet | |||||
| Total Assets | 33.36B | 32.23B | 31.71B | 31.73B | 29.44B |
| Cash, Cash Equivalents and Short-Term Investments | 321.00M | 405.00M | 98.00M | 88.00M | 1.15B |
| Total Debt | 17.49B | 17.09B | 17.17B | 16.32B | 14.80B |
| Total Liabilities | 21.18B | 20.57B | 20.75B | 19.63B | 17.61B |
| Stockholders Equity | 12.18B | 11.66B | 10.97B | 12.10B | 11.75B |
Cash Flow | |||||
| Free Cash Flow | 897.00M | 749.00M | 984.00M | 1.17B | 1.01B |
| Operating Cash Flow | 897.00M | 749.00M | 984.00M | 1.14B | 1.01B |
| Investing Cash Flow | -1.19B | -266.00M | -1.45B | -3.28B | -1.68B |
| Financing Cash Flow | 214.00M | -176.00M | 479.00M | 1.08B | 1.81B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
68 Neutral | kr12.33B | 11.41 | 9.48% | 6.92% | 20.75% | ― | |
67 Neutral | kr9.35B | 11.51 | 6.83% | 2.58% | 3.27% | ― | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
60 Neutral | kr8.41B | 12.73 | 5.43% | 2.91% | 8.42% | ― | |
45 Neutral | kr6.40B | -1.69 | -8.81% | 2.28% | -6.30% | 52.27% | |
44 Neutral | kr6.39B | -4.58 | -11.80% | ― | -11.38% | ― |