| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 2.30B | 2.20B | 2.06B | 1.69B | 1.16B |
| Gross Profit | 186.00M | 649.62M | 1.20B | 622.56M | 433.07M |
| EBITDA | 361.00M | 363.38M | 339.22M | 288.45M | 201.94M |
| Net Income | 54.00M | 30.69M | 28.34M | 35.66M | 31.53M |
Balance Sheet | |||||
| Total Assets | 2.35B | 2.38B | 2.30B | 2.16B | 1.71B |
| Cash, Cash Equivalents and Short-Term Investments | 154.00M | 395.96M | 276.20M | 337.00M | 232.28M |
| Total Debt | 989.00M | 1.01B | 1.00B | 935.91M | 615.45M |
| Total Liabilities | 1.51B | 1.52B | 1.54B | 1.44B | 1.04B |
| Stockholders Equity | 608.00M | 612.99M | 427.29M | 419.90M | 390.41M |
Cash Flow | |||||
| Free Cash Flow | 157.00M | 203.91M | 202.03M | -11.86M | 119.51M |
| Operating Cash Flow | 231.00M | 256.42M | 242.31M | 39.48M | 155.53M |
| Investing Cash Flow | -386.00M | -220.25M | -257.00M | -194.84M | -418.55M |
| Financing Cash Flow | -85.00M | 83.51M | -45.56M | 258.60M | 319.60M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | kr7.03B | 6.12 | ― | 6.23% | -0.22% | -58.80% | |
68 Neutral | $18.00B | 11.42 | 9.92% | 3.81% | 9.73% | 1.22% | |
60 Neutral | kr2.19B | 2.89 | ― | ― | ― | ― | |
55 Neutral | kr5.26B | -3.58 | 7.55% | 0.79% | -25.75% | -27.25% | |
54 Neutral | kr3.48B | 75.68 | 7.92% | 0.31% | 3.71% | 26.89% | |
53 Neutral | kr1.95B | 52.96 | 2.56% | 3.30% | 40.78% | ― | |
48 Neutral | kr4.24B | -10.10 | -1.58% | ― | 45733.33% | -105.08% |