| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 236.68B | 247.88B | 263.35B | 271.55B | 232.31B |
| Gross Profit | 113.94B | 109.36B | 104.40B | 113.30B | 100.75B |
| EBITDA | 48.75B | 16.16B | -9.96B | 35.10B | 38.37B |
| Net Income | 28.43B | 20.00M | -26.45B | 18.72B | 22.69B |
Balance Sheet | |||||
| Total Assets | 279.22B | 292.37B | 310.14B | 349.54B | 305.61B |
| Cash, Cash Equivalents and Short-Term Investments | 56.64B | 60.76B | 44.77B | 47.09B | 66.98B |
| Total Debt | 46.04B | 45.54B | 54.33B | 42.23B | 41.13B |
| Total Liabilities | 168.96B | 199.39B | 212.73B | 216.23B | 198.51B |
| Stockholders Equity | 109.53B | 94.28B | 98.67B | 134.81B | 108.78B |
Cash Flow | |||||
| Free Cash Flow | 30.32B | 42.62B | 1.71B | 24.67B | 34.44B |
| Operating Cash Flow | 32.95B | 46.26B | 7.18B | 30.86B | 39.06B |
| Investing Cash Flow | -11.44B | -15.95B | -8.71B | -34.40B | -19.88B |
| Financing Cash Flow | -14.22B | -23.86B | 1.01B | -15.93B | -9.31B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
71 Outperform | kr332.91B | 11.64 | 26.04% | 3.18% | -2.65% | ― | |
70 Outperform | kr4.99B | 38.72 | 3.38% | ― | 0.01% | -71.63% | |
67 Neutral | kr20.46B | 47.04 | 12.77% | ― | 13.97% | 20.46% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
60 Neutral | kr3.41B | 21.82 | 9.68% | 1.11% | -1.85% | -16.44% | |
57 Neutral | kr11.85B | 56.85 | 21.88% | 0.87% | 5.69% | 4.82% | |
43 Neutral | kr701.88M | 121.39 | 0.87% | ― | -15.56% | -92.87% |