| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 221.86B | 172.83B | 183.96B | -24.82B | 266.90B |
| Gross Profit | 217.18B | 168.91B | 180.49B | -27.30B | 264.79B |
| EBITDA | 158.45B | 114.39B | 127.69B | -73.68B | 228.32B |
| Net Income | 157.49B | 113.34B | 127.05B | -74.76B | 228.06B |
Balance Sheet | |||||
| Total Assets | 1.10T | 952.09B | 838.45B | 724.37B | 795.54B |
| Cash, Cash Equivalents and Short-Term Investments | 22.19B | 33.95B | 31.85B | 27.18B | 18.91B |
| Total Debt | 117.15B | 99.42B | 89.53B | 91.40B | 87.27B |
| Total Liabilities | 148.91B | 132.34B | 121.02B | 118.71B | 112.04B |
| Stockholders Equity | 953.71B | 819.36B | 716.77B | 604.87B | 682.61B |
Cash Flow | |||||
| Free Cash Flow | 18.99B | 19.16B | 17.25B | 12.24B | 10.46B |
| Operating Cash Flow | 22.16B | 23.58B | 20.97B | 16.61B | 14.26B |
| Investing Cash Flow | -31.66B | -11.06B | 399.00M | -7.46B | -2.77B |
| Financing Cash Flow | 7.25B | -14.57B | -15.43B | -15.10B | -13.17B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
80 Outperform | kr1.08T | 6.42 | 17.98% | 1.61% | 79.31% | -65.65% | |
78 Outperform | kr131.81B | 10.50 | 6.47% | 0.92% | 7.90% | -18.95% | |
76 Outperform | kr201.51B | 5.07 | 20.35% | 2.00% | 13.97% | -56.08% | |
59 Neutral | kr337.64B | 54.11 | ― | 1.21% | 14.62% | 108.05% | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
53 Neutral | kr16.03B | -3.91 | -23.18% | 1.13% | 22.38% | -153.85% | |
47 Neutral | kr13.80B | -6.93 | 0.33% | ― | -97.64% | ― |