| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 673.00M | 642.70M | 610.40M | 621.00M | 407.90M |
| Gross Profit | 618.20M | 574.20M | 561.20M | 519.30M | 334.40M |
| EBITDA | 721.20M | 700.00M | -1.14B | 115.80M | 1.73B |
| Net Income | 394.80M | 429.00M | -1.26B | 123.70M | 1.33B |
Balance Sheet | |||||
| Total Assets | 15.24B | 14.76B | 14.56B | 16.42B | 16.55B |
| Cash, Cash Equivalents and Short-Term Investments | 70.70M | 61.00M | 433.70M | 47.60M | 227.50M |
| Total Debt | 7.18B | 7.21B | 7.57B | 9.27B | 9.79B |
| Total Liabilities | 8.78B | 8.74B | 8.97B | 10.77B | 11.30B |
| Stockholders Equity | 6.37B | 5.94B | 5.52B | 5.54B | 5.14B |
Cash Flow | |||||
| Free Cash Flow | 228.30M | 175.30M | 141.20M | -10.00M | 116.70M |
| Operating Cash Flow | 230.40M | 175.60M | 145.70M | -4.60M | 121.10M |
| Investing Cash Flow | -126.70M | -169.60M | 766.30M | 247.60M | -4.25B |
| Financing Cash Flow | -94.10M | -378.70M | -526.00M | -422.80M | 4.35B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | kr4.09B | 11.02 | 6.08% | 1.80% | -2.06% | ― | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
58 Neutral | kr4.53B | 13.81 | ― | ― | 6.45% | ― | |
57 Neutral | kr4.42B | 10.64 | ― | 2.39% | ― | ― | |
53 Neutral | kr3.94B | 11.99 | ― | ― | ― | ― | |
51 Neutral | kr3.13B | -38.63 | 1.13% | ― | 51.80% | ― |