| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 29.37B | 28.36B | 23.50B | 22.52B | 24.49B | 18.13B |
| Gross Profit | 4.97B | 2.95B | 8.02B | 7.28B | 6.72B | 5.34B |
| EBITDA | 2.50B | 2.44B | 2.38B | 2.39B | 1.88B | 1.47B |
| Net Income | 1.08B | 1.01B | 1.01B | 1.01B | 700.00M | 595.00M |
Balance Sheet | ||||||
| Total Assets | 22.89B | 20.63B | 21.40B | 16.69B | 17.53B | 15.77B |
| Cash, Cash Equivalents and Short-Term Investments | 586.00M | 547.00M | 850.00M | 461.00M | 879.00M | 809.00M |
| Total Debt | 5.44B | 4.89B | 5.48B | 3.46B | 5.01B | 4.06B |
| Total Liabilities | 12.07B | 10.38B | 10.56B | 7.88B | 9.32B | 8.84B |
| Stockholders Equity | 10.23B | 9.71B | 10.24B | 8.81B | 8.20B | 6.93B |
Cash Flow | ||||||
| Free Cash Flow | 97.00M | 307.00M | -836.00M | 2.06B | 109.00M | 152.00M |
| Operating Cash Flow | 752.00M | 1.08B | 489.00M | 3.29B | 1.10B | 988.00M |
| Investing Cash Flow | -655.00M | -772.00M | -2.08B | -1.45B | -993.00M | -926.00M |
| Financing Cash Flow | -180.00M | -488.00M | 1.91B | -2.25B | -86.00M | -793.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr136.46B | 8.41 | 13.04% | ― | 9.10% | -4.02% | |
68 Neutral | kr18.50B | 12.45 | 9.93% | 2.29% | 16.02% | 5.41% | |
62 Neutral | kr25.88B | 15.59 | 13.67% | 4.87% | -5.45% | -12.48% | |
59 Neutral | kr73.72B | 50.25 | 3.09% | 2.49% | -3.98% | -23.70% | |
58 Neutral | kr82.72B | 39.99 | 7.23% | 3.80% | -5.66% | 5.97% | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
55 Neutral | kr81.30B | 12.15 | ― | 3.46% | -0.29% | ― |