| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 128.25B | 131.28B | 136.15B | 134.45B | 134.88B | 125.63B |
| Gross Profit | 20.62B | 21.70B | 20.30B | 17.14B | 17.70B | 23.98B |
| EBITDA | 8.54B | 9.34B | 7.67B | 3.22B | 5.29B | 11.15B |
| Net Income | 366.00M | 878.00M | -1.39B | -5.23B | -1.32B | 4.68B |
Balance Sheet | ||||||
| Total Assets | 115.01B | 114.63B | 125.39B | 120.05B | 127.10B | 107.61B |
| Cash, Cash Equivalents and Short-Term Investments | 10.39B | 15.82B | 16.34B | 15.50B | 17.73B | 11.09B |
| Total Debt | 44.29B | 46.05B | 43.63B | 40.87B | 41.38B | 18.82B |
| Total Liabilities | 105.66B | 105.92B | 115.67B | 108.78B | 110.65B | 89.00B |
| Stockholders Equity | 9.35B | 8.70B | 9.72B | 11.27B | 16.44B | 18.60B |
Cash Flow | ||||||
| Free Cash Flow | -3.15B | -1.12B | -451.00M | -1.70B | -9.66B | 1.02B |
| Operating Cash Flow | -636.00M | 1.19B | 4.20B | 4.00B | -2.27B | 7.06B |
| Investing Cash Flow | -2.53B | -2.69B | -4.28B | -4.36B | -6.96B | -6.82B |
| Financing Cash Flow | 1.21B | 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 | kr12.59B | 3.51 | 16.20% | 1.79% | 0.51% | 11.78% | |
69 Neutral | kr7.47B | 52.48 | 23.68% | 1.85% | 10.29% | -12.16% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
61 Neutral | kr10.23B | 12.04 | ― | 2.85% | -14.52% | ― | |
59 Neutral | kr12.61B | 24.75 | 12.33% | 3.12% | 4.58% | -15.05% | |
58 Neutral | kr11.21B | 16.36 | 15.46% | 4.43% | 3.22% | 14.19% | |
42 Neutral | kr12.94B | -8.42 | 6.30% | ― | -6.83% | ― |