| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 12.85B | 13.32B | 13.11B | 12.37B | 9.65B |
| Gross Profit | 3.64B | 3.69B | 3.56B | 3.46B | 2.74B |
| EBITDA | 1.87B | 1.70B | 1.79B | 1.80B | 1.65B |
| Net Income | 760.00M | 315.00M | 849.00M | 974.00M | 537.00M |
Balance Sheet | |||||
| Total Assets | 14.63B | 15.43B | 13.56B | 12.96B | 10.30B |
| Cash, Cash Equivalents and Short-Term Investments | 442.00M | 499.00M | 587.00M | 481.00M | 542.00M |
| Total Debt | 4.74B | 4.73B | 3.63B | 3.57B | 1.99B |
| Total Liabilities | 7.31B | 8.07B | 6.32B | 6.21B | 4.66B |
| Stockholders Equity | 7.32B | 7.36B | 7.24B | 6.75B | 5.65B |
Cash Flow | |||||
| Free Cash Flow | 1.02B | 1.21B | 1.42B | 332.00M | 309.00M |
| Operating Cash Flow | 1.35B | 1.44B | 1.71B | 691.00M | 704.00M |
| Investing Cash Flow | -508.00M | -1.60B | -760.00M | -1.34B | -404.00M |
| Financing Cash Flow | -873.00M | 65.00M | -843.00M | 556.00M | -319.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | kr20.03B | 23.80 | 15.15% | 0.83% | 6.03% | 6.43% | |
61 Neutral | kr11.41B | 19.26 | 9.59% | 2.09% | -4.27% | -16.12% | |
59 Neutral | kr8.02B | 18.51 | 9.42% | 3.37% | 0.67% | -12.32% | |
58 Neutral | kr14.75B | 34.37 | 11.96% | 1.55% | -1.13% | -8.83% | |
57 Neutral | kr11.50B | 21.04 | 7.36% | 2.61% | -3.52% | 140.50% | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
45 Neutral | kr8.19B | 37.27 | -3.67% | 1.25% | 2.85% | -133.46% |