| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 5.45B | 4.93B | 5.11B | 4.55B | 2.68B |
| Gross Profit | 75.70M | 2.41B | 2.43B | 2.12B | 1.31B |
| EBITDA | 443.70M | 355.60M | 517.70M | 498.80M | 334.80M |
| Net Income | -116.10M | 600.00K | 219.20M | 271.90M | 185.70M |
Balance Sheet | |||||
| Total Assets | 6.40B | 7.06B | 5.21B | 5.05B | 3.35B |
| Cash, Cash Equivalents and Short-Term Investments | 423.60M | 482.30M | 467.60M | 452.60M | 271.60M |
| Total Debt | 2.48B | 2.62B | 1.71B | 1.73B | 1.16B |
| Total Liabilities | 4.36B | 4.73B | 3.03B | 2.96B | 2.08B |
| Stockholders Equity | 2.03B | 2.33B | 2.18B | 2.09B | 1.27B |
Cash Flow | |||||
| Free Cash Flow | 312.20M | 178.60M | 429.70M | 255.70M | 154.50M |
| Operating Cash Flow | 418.50M | 285.40M | 529.10M | 312.80M | 201.70M |
| Investing Cash Flow | -139.60M | -838.70M | -216.40M | -973.00M | -669.00M |
| Financing Cash Flow | -308.40M | 563.30M | -284.30M | 832.00M | 325.60M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | kr2.24B | 12.12 | ― | 1.24% | 12.12% | 103.57% | |
57 Neutral | kr1.69B | 9.64 | 0.72% | ― | -2.32% | ― | |
56 Neutral | kr4.21B | -3.21 | -3.72% | ― | -21.25% | -1647.05% | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
50 Neutral | kr635.34M | 41.09 | 2.34% | ― | 1.56% | 70.48% | |
46 Neutral | kr1.87B | -2.51 | ― | ― | 10.55% | -3187.01% | |
43 Neutral | kr302.94M | -0.83 | -73.61% | ― | -19.39% | -116.06% |