| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.45B | 1.53B | 1.39B | 1.00B | 889.20M | 728.10M |
| Gross Profit | 1.36B | 674.10M | 1.41B | 848.10M | 899.20M | 732.70M |
| EBITDA | 699.30M | 767.50M | 723.20M | 521.10M | 442.40M | 296.40M |
| Net Income | 466.00M | 520.60M | 338.70M | 338.70M | 293.80M | 156.50M |
Balance Sheet | ||||||
| Total Assets | 2.09B | 2.10B | 2.19B | 2.16B | 2.09B | 2.13B |
| Cash, Cash Equivalents and Short-Term Investments | 113.80M | 103.30M | 111.70M | 102.60M | 100.40M | 94.50M |
| Total Debt | 726.40M | 619.70M | 503.60M | 540.70M | 328.50M | 283.10M |
| Total Liabilities | 1.12B | 1.03B | 945.20M | 896.40M | 661.90M | 616.60M |
| Stockholders Equity | 965.50M | 1.07B | 1.25B | 1.26B | 1.43B | 1.52B |
Cash Flow | ||||||
| Free Cash Flow | 531.80M | 595.90M | 543.40M | 357.10M | 340.50M | 228.00M |
| Operating Cash Flow | 543.30M | 598.10M | 566.90M | 395.90M | 356.00M | 235.00M |
| Investing Cash Flow | -23.30M | -25.70M | -23.50M | -38.80M | -15.50M | 17.70M |
| Financing Cash Flow | -476.70M | -580.80M | -534.30M | -354.90M | -334.60M | -405.30M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | kr12.28B | 55.69 | 21.88% | 0.87% | -3.86% | -29.56% | |
69 Neutral | kr11.10B | 51.36 | 46.90% | 0.99% | -1.65% | -7.72% | |
68 Neutral | kr453.67M | -13.10 | 14.76% | ― | ― | -71.25% | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% | |
56 Neutral | kr374.76M | 385.19 | 0.26% | ― | 5.62% | ― | |
54 Neutral | kr2.05B | -161.26 | -50.59% | ― | -9.10% | -2244.57% | |
52 Neutral | kr5.72B | -55.48 | -3.84% | ― | 27.09% | -244.26% |