| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.90B | 1.15B | 1.09B | 1.39B | 1.24B |
| Gross Profit | 626.00M | 498.20M | 395.80M | 302.50M | 267.10M |
| EBITDA | 548.70M | 669.60M | 323.30M | 978.20M | 1.40B |
| Net Income | -76.20M | 74.80M | -398.10M | 907.40M | 1.04B |
Balance Sheet | |||||
| Total Assets | 26.81B | 17.47B | 16.81B | 15.27B | 11.48B |
| Cash, Cash Equivalents and Short-Term Investments | 143.10M | 9.50M | 5.80M | 35.40M | 94.00M |
| Total Debt | 15.77B | 10.32B | 10.12B | 8.46B | 5.94B |
| Total Liabilities | 18.65B | 12.16B | 11.71B | 10.10B | 7.25B |
| Stockholders Equity | 5.06B | 5.21B | 5.05B | 5.15B | 4.23B |
Cash Flow | |||||
| Free Cash Flow | 704.80M | -1.37B | 192.40M | -1.82B | -1.05B |
| Operating Cash Flow | 721.50M | 30.70M | 203.60M | 150.10M | 325.30M |
| Investing Cash Flow | -1.51B | -653.00M | -2.31B | -2.75B | -2.52B |
| Financing Cash Flow | 923.60M | 625.90M | 2.08B | 2.54B | 1.78B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | kr4.20B | 11.02 | 6.08% | 1.80% | -2.06% | ― | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
57 Neutral | kr4.61B | 10.64 | ― | 2.39% | ― | ― | |
56 Neutral | kr1.80B | 7.85 | ― | 1.67% | 0.71% | ― | |
51 Neutral | kr3.09B | -38.63 | 1.13% | ― | 51.80% | ― | |
44 Neutral | kr2.36B | -41.70 | 0.75% | ― | 58.82% | ― |