| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 514.00M | 507.80M | 503.00M | 394.70M | 319.90M |
| Gross Profit | 356.00M | 368.90M | 367.50M | 277.80M | 235.30M |
| EBITDA | 613.00M | 495.20M | -218.90M | 465.20M | 903.20M |
| Net Income | 233.00M | 124.40M | -450.80M | 223.50M | 608.70M |
Balance Sheet | |||||
| Total Assets | 12.90B | 11.65B | 11.57B | 11.98B | 9.66B |
| Cash, Cash Equivalents and Short-Term Investments | 185.00M | 151.90M | 284.50M | 257.70M | 316.00M |
| Total Debt | 7.59B | 6.59B | 6.38B | 6.42B | 5.26B |
| Total Liabilities | 9.17B | 7.51B | 7.26B | 7.38B | 5.99B |
| Stockholders Equity | 2.96B | 3.33B | 3.51B | 3.85B | 3.56B |
Cash Flow | |||||
| Free Cash Flow | 88.00M | 80.40M | 112.10M | 71.60M | 70.00M |
| Operating Cash Flow | 95.00M | 83.00M | 112.60M | 73.00M | 72.10M |
| Investing Cash Flow | -774.00M | -606.00M | -119.20M | -767.50M | -2.25B |
| Financing Cash Flow | 712.00M | 390.30M | 70.70M | 636.10M | 1.92B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | kr4.18B | 11.02 | 6.08% | 1.80% | -2.06% | ― | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
60 Neutral | kr438.04M | 9.56 | ― | 5.79% | 4.30% | ― | |
56 Neutral | kr1.80B | 7.85 | ― | 1.67% | 0.71% | ― | |
51 Neutral | kr3.09B | -38.63 | 1.13% | ― | 51.80% | ― |