| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.08B | 706.00M | 371.00M | 257.00M | 93.00M |
| Gross Profit | 976.00M | 594.00M | 276.00M | 186.00M | 65.00M |
| EBITDA | 1.40B | 525.00M | 166.00M | 490.00M | 420.00M |
| Net Income | 781.00M | 330.00M | -9.00M | 318.00M | 301.00M |
Balance Sheet | |||||
| Total Assets | 17.48B | 14.96B | 5.52B | 4.82B | 2.91B |
| Cash, Cash Equivalents and Short-Term Investments | 485.00M | 376.00M | 29.00M | 52.00M | 218.00M |
| Total Debt | 8.18B | 6.77B | 2.49B | 2.62B | 1.69B |
| Total Liabilities | 9.63B | 8.14B | 2.83B | 2.95B | 1.86B |
| Stockholders Equity | 7.85B | 6.83B | 2.68B | 1.86B | 1.05B |
Cash Flow | |||||
| Free Cash Flow | 451.00M | 213.00M | 117.00M | 70.00M | -6.00M |
| Operating Cash Flow | 451.00M | 213.00M | 117.00M | 76.00M | -5.00M |
| Investing Cash Flow | -1.36B | -432.00M | -410.00M | -682.00M | -493.00M |
| Financing Cash Flow | 1.03B | 568.00M | 270.00M | 440.00M | 658.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
64 Neutral | kr323.05M | 9.09 | 10.39% | 0.72% | 87.63% | 436.07% | |
60 Neutral | kr417.36M | 9.56 | ― | 5.79% | 4.30% | ― | |
50 Neutral | kr425.95M | 10.55 | ― | ― | 1.12% | ― | |
42 Neutral | kr205.80M | 19.74 | ― | 5.48% | -12.37% | -53.91% |