| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.74B | 1.81B | 1.24B | 775.50M | 593.00M |
| Gross Profit | 1.01B | 1.01B | 747.30M | 449.80M | 340.40M |
| EBITDA | 377.90M | 463.40M | 285.60M | 96.10M | 52.10M |
| Net Income | 218.10M | 306.40M | 178.40M | 44.50M | 14.50M |
Balance Sheet | |||||
| Total Assets | 1.61B | 1.42B | 1.05B | 799.90M | 690.00M |
| Cash, Cash Equivalents and Short-Term Investments | 400.30M | 242.40M | 224.90M | 127.10M | 134.80M |
| Total Debt | 74.10M | 36.90M | 37.80M | 89.80M | 119.30M |
| Total Liabilities | 432.90M | 395.00M | 332.60M | 290.00M | 272.50M |
| Stockholders Equity | 1.17B | 1.03B | 720.40M | 509.90M | 417.50M |
Cash Flow | |||||
| Free Cash Flow | 184.50M | 145.50M | 151.30M | 8.20M | 72.40M |
| Operating Cash Flow | 330.90M | 157.00M | 204.70M | 41.70M | 91.00M |
| Investing Cash Flow | -148.90M | -77.90M | -55.00M | -33.50M | -191.90M |
| Financing Cash Flow | -8.60M | -70.70M | -48.50M | -25.10M | 73.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | kr10.88B | 55.69 | 21.88% | 0.87% | 5.69% | 4.82% | |
67 Neutral | kr20.52B | 48.34 | 12.76% | ― | 13.97% | 20.46% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
60 Neutral | kr2.98B | 24.74 | 9.68% | 1.11% | -1.85% | -16.44% | |
50 Neutral | kr354.61M | -22.37 | 8.68% | ― | 9.30% | ― | |
47 Neutral | kr258.63M | -18.80 | -5.81% | ― | -9.79% | -144.24% | |
43 Neutral | kr399.71M | -8.02 | -52.89% | ― | 53.78% | 19.38% |