| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 3.58B | 3.06B | 3.02B | 2.51B | 1.97B |
| Gross Profit | 2.25B | 1.92B | 1.97B | 1.58B | 1.23B |
| EBITDA | 1.03B | 703.15M | 854.88M | 740.44M | 554.26M |
| Net Income | 435.00M | 309.68M | 570.64M | 507.79M | 354.85M |
Balance Sheet | |||||
| Total Assets | 6.60B | 7.50B | 3.01B | 2.73B | 2.20B |
| Cash, Cash Equivalents and Short-Term Investments | 89.00M | 73.93M | 124.03M | 144.17M | 172.17M |
| Total Debt | 2.43B | 3.16B | 267.38M | 298.59M | 84.14M |
| Total Liabilities | 3.12B | 3.99B | 1.08B | 1.12B | 1.03B |
| Stockholders Equity | 3.48B | 3.50B | 1.93B | 1.61B | 1.18B |
Cash Flow | |||||
| Free Cash Flow | 815.00M | 471.00M | 445.00M | 348.06M | 469.30M |
| Operating Cash Flow | 878.00M | 592.02M | 518.86M | 431.11M | 508.49M |
| Investing Cash Flow | -135.00M | -4.45B | -135.12M | -365.93M | -100.04M |
| Financing Cash Flow | -715.00M | 3.83B | -400.23M | -98.96M | -320.86M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | kr13.41B | 55.69 | 21.88% | 0.87% | 5.69% | 4.82% | |
67 Neutral | kr23.87B | 48.34 | 12.76% | ― | 13.97% | 20.46% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
60 Neutral | kr3.47B | 20.62 | 9.68% | 1.11% | -1.85% | -16.44% | |
55 Neutral | kr7.28B | -338.28 | 3.38% | ― | 0.01% | -71.63% | |
47 Neutral | kr243.23M | -18.80 | -5.81% | ― | -9.79% | -144.24% | |
47 Neutral | kr869.00M | -176.87 | -1.21% | ― | -15.56% | -92.87% |