| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 2.23B | 2.26B | 2.47B | 2.13B | 1.62B |
| Gross Profit | 1.19B | 1.15B | 1.22B | 1.01B | 766.63M |
| EBITDA | 432.55M | 338.79M | 401.07M | 289.64M | 152.51M |
| Net Income | 146.74M | 158.01M | 200.51M | 146.08M | 35.76M |
Balance Sheet | |||||
| Total Assets | 3.23B | 2.76B | 2.57B | 2.43B | 2.14B |
| Cash, Cash Equivalents and Short-Term Investments | 159.56M | 178.05M | 142.49M | 159.86M | 146.59M |
| Total Debt | 766.73M | 702.88M | 729.38M | 767.03M | 777.76M |
| Total Liabilities | 1.60B | 1.42B | 1.41B | 1.44B | 1.41B |
| Stockholders Equity | 1.63B | 1.33B | 1.16B | 989.24M | 729.20M |
Cash Flow | |||||
| Free Cash Flow | 194.48M | 235.29M | 160.95M | 79.51M | 9.03M |
| Operating Cash Flow | 374.55M | 459.51M | 334.62M | 200.94M | 84.61M |
| Investing Cash Flow | -613.68M | -275.62M | -232.20M | -124.61M | -177.95M |
| Financing Cash Flow | 258.43M | -159.86M | -111.39M | -79.13M | 113.57M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | kr14.27B | 65.85 | 21.88% | 0.87% | 5.69% | 4.82% | |
71 Outperform | kr373.51M | 16.57 | 8.23% | ― | 14.89% | ― | |
60 Neutral | kr3.20B | 21.14 | 9.68% | 1.11% | -1.85% | -16.44% | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
50 Neutral | kr6.06B | -471.88 | 3.38% | ― | 0.01% | -71.63% | |
44 Neutral | kr213.18M | -14.40 | -5.81% | ― | -9.79% | -144.24% | |
43 Neutral | kr438.23M | -6.59 | -52.89% | ― | 53.78% | 19.38% |