| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 13.74B | 15.76B | 17.25B | 16.07B | 13.19B |
| Gross Profit | 122.92M | 340.27M | 365.11M | 425.60M | 322.41M |
| EBITDA | 186.80M | 234.25M | 246.18M | 212.71M | 161.34M |
| Net Income | 76.23M | 138.51M | 129.03M | 139.19M | 97.99M |
Balance Sheet | |||||
| Total Assets | 3.22B | 3.71B | 4.14B | 4.80B | 3.72B |
| Cash, Cash Equivalents and Short-Term Investments | 60.62M | 127.45M | 131.45M | 332.01M | 154.50M |
| Total Debt | 189.81M | 222.59M | 260.81M | 461.49M | 235.06M |
| Total Liabilities | 2.97B | 3.41B | 3.86B | 4.54B | 3.53B |
| Stockholders Equity | 249.80M | 301.33M | 280.86M | 260.85M | 198.92M |
Cash Flow | |||||
| Free Cash Flow | 122.79M | 164.77M | 147.08M | 81.79M | 53.21M |
| Operating Cash Flow | 122.80M | 176.13M | 164.03M | 110.35M | 68.30M |
| Investing Cash Flow | -10.81M | -11.21M | -16.95M | -28.56M | -15.09M |
| Financing Cash Flow | -178.37M | -169.55M | -345.74M | 106.17M | -135.48M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
56 Neutral | kr392.07M | 12.28 | ― | 5.95% | -17.43% | -39.61% | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
54 Neutral | kr1.17B | 40.00 | ― | 7.11% | -12.29% | -18.24% | |
51 Neutral | kr125.28M | -6.17 | -25.98% | ― | -20.88% | 14.14% | |
40 Underperform | kr240.88M | -831.83 | -0.23% | ― | -17.32% | 36.05% |