| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 3.66B | 3.58B | 3.06B | 3.02B | 2.51B | 1.97B |
| Gross Profit | 2.30B | 2.25B | 1.92B | 1.97B | 1.58B | 1.23B |
| EBITDA | 957.00M | 1.03B | 703.15M | 854.88M | 740.44M | 554.26M |
| Net Income | 482.00M | 435.00M | 309.68M | 570.64M | 507.79M | 354.85M |
Balance Sheet | ||||||
| Total Assets | 6.76B | 6.60B | 7.50B | 3.01B | 2.73B | 2.20B |
| Cash, Cash Equivalents and Short-Term Investments | 59.00M | 89.00M | 73.93M | 124.03M | 144.17M | 172.17M |
| Total Debt | 2.11B | 2.43B | 3.16B | 267.38M | 298.59M | 84.14M |
| Total Liabilities | 3.04B | 3.12B | 3.99B | 1.08B | 1.12B | 1.03B |
| Stockholders Equity | 3.72B | 3.48B | 3.50B | 1.93B | 1.61B | 1.18B |
Cash Flow | ||||||
| Free Cash Flow | 783.00M | 815.00M | 471.00M | 445.00M | 348.06M | 469.30M |
| Operating Cash Flow | 940.00M | 878.00M | 592.02M | 518.86M | 431.11M | 508.49M |
| Investing Cash Flow | -199.00M | -135.00M | -4.45B | -135.12M | -365.93M | -100.04M |
| Financing Cash Flow | -779.00M | -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 |
|---|---|---|---|---|---|---|---|
74 Outperform | kr4.46B | 18.25 | 9.68% | 1.11% | 3.60% | 1.26% | |
72 Outperform | kr28.29B | 32.56 | 12.76% | ― | 9.75% | 50.49% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
61 Neutral | kr8.95B | 17.73 | 3.38% | ― | 3.05% | -102.13% | |
60 Neutral | kr11.63B | 103.67 | 21.88% | 0.87% | -0.03% | -25.45% | |
52 Neutral | kr1.38B | -725.44 | -1.21% | ― | -10.62% | -85.23% | |
49 Neutral | kr251.16M | -8.81 | -5.81% | ― | -8.58% | -159.42% |