| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 10.01B | 10.29B | 9.65B | 9.20B | 8.19B |
| Gross Profit | 831.00M | 896.00M | 757.00M | 9.14B | 8.13B |
| EBITDA | 1.11B | 1.05B | 908.00M | 901.00M | 892.00M |
| Net Income | 237.00M | 144.00M | 176.00M | 210.00M | 276.00M |
Balance Sheet | |||||
| Total Assets | 9.39B | 10.63B | 10.03B | 9.81B | 9.00B |
| Cash, Cash Equivalents and Short-Term Investments | 366.00M | 583.00M | 675.00M | 690.00M | 695.00M |
| Total Debt | 6.72B | 5.15B | 5.41B | 5.40B | 4.92B |
| Total Liabilities | 6.14B | 7.33B | 7.10B | 7.07B | 6.45B |
| Stockholders Equity | 3.12B | 3.16B | 2.89B | 2.74B | 2.55B |
Cash Flow | |||||
| Free Cash Flow | 666.00M | 570.00M | 451.00M | 442.00M | 582.00M |
| Operating Cash Flow | 770.00M | 869.00M | 621.00M | 633.00M | 689.00M |
| Investing Cash Flow | 172.00M | -532.00M | -151.00M | -246.00M | -260.00M |
| Financing Cash Flow | -1.13B | -434.00M | -457.00M | -424.00M | -521.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | kr2.04B | 14.54 | ― | ― | 13.36% | -20.56% | |
65 Neutral | kr15.95B | 11.62 | ― | 1.47% | 2.96% | 73.50% | |
63 Neutral | kr10.73B | 17.78 | 12.96% | 1.56% | 10.83% | 16.24% | |
54 Neutral | kr1.65B | 54.90 | ― | ― | ― | ― | |
52 Neutral | kr2.40B | 10.62 | 7.53% | 2.01% | 2.11% | 92.69% | |
51 Neutral | $7.86B | -0.30 | -43.30% | 2.27% | 22.53% | -2.21% | |
45 Neutral | kr1.27B | -7.05 | -35.03% | ― | ― | 25.14% |