| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 131.28B | 136.15B | 134.45B | 134.88B | 125.63B |
| Gross Profit | 21.70B | 20.30B | 17.14B | 17.70B | 23.98B |
| EBITDA | 9.34B | 7.67B | 3.22B | 5.29B | 11.15B |
| Net Income | 878.00M | -1.39B | -5.23B | -1.32B | 4.68B |
Balance Sheet | |||||
| Total Assets | 114.63B | 125.39B | 120.05B | 127.10B | 107.61B |
| Cash, Cash Equivalents and Short-Term Investments | 15.82B | 16.34B | 15.50B | 17.73B | 11.09B |
| Total Debt | 46.05B | 43.63B | 40.87B | 41.38B | 18.82B |
| Total Liabilities | 105.92B | 115.67B | 108.78B | 110.65B | 89.00B |
| Stockholders Equity | 8.70B | 9.72B | 11.27B | 16.44B | 18.60B |
Cash Flow | |||||
| Free Cash Flow | -1.12B | -451.00M | -1.70B | -9.66B | 1.02B |
| Operating Cash Flow | 1.19B | 4.20B | 4.00B | -2.27B | 7.06B |
| Investing Cash Flow | -2.69B | -4.28B | -4.36B | -6.96B | -6.82B |
| Financing Cash Flow | 1.94B | 1.27B | -1.55B | 15.60B | -9.79B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr12.87B | 3.51 | 16.20% | 1.79% | 1.80% | 28.19% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
60 Neutral | kr6.62B | 78.02 | 23.68% | 1.85% | 23.02% | 32.69% | |
58 Neutral | kr11.45B | 13.69 | 15.46% | 4.43% | 3.59% | 0.80% | |
56 Neutral | kr9.12B | 34.98 | ― | 2.85% | -13.49% | 60.49% | |
52 Neutral | kr12.66B | 19.42 | 12.33% | 3.12% | 2.80% | -8.84% | |
47 Neutral | kr17.31B | 19.65 | 6.30% | ― | 0.24% | ― |