| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 29.07B | 31.37B | 30.64B | 31.41B | 26.20B |
| Gross Profit | 5.28B | 15.09B | 15.33B | 18.40B | 13.42B |
| EBITDA | 17.66B | 11.87B | 11.20B | 9.51B | 18.75B |
| Net Income | 12.08B | 6.30B | 7.25B | 1.51B | 11.37B |
Balance Sheet | |||||
| Total Assets | 241.55B | 224.40B | 216.10B | 211.75B | 202.52B |
| Cash, Cash Equivalents and Short-Term Investments | 1.53B | 1.28B | 2.04B | 2.79B | 2.21B |
| Total Debt | 24.57B | 20.55B | 19.65B | 20.84B | 22.14B |
| Total Liabilities | 62.49B | 57.69B | 55.77B | 57.82B | 55.35B |
| Stockholders Equity | 127.79B | 113.73B | 107.56B | 99.82B | 99.58B |
Cash Flow | |||||
| Free Cash Flow | 1.88B | 5.55B | 8.23B | 7.36B | 4.79B |
| Operating Cash Flow | 8.25B | 7.67B | 9.89B | 8.74B | 6.49B |
| Investing Cash Flow | -6.34B | -5.88B | -5.16B | -4.26B | -4.56B |
| Financing Cash Flow | -1.64B | -2.55B | -5.50B | -3.91B | -1.34B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
80 Outperform | kr1.08T | 6.42 | 17.98% | 1.61% | 79.31% | -65.65% | |
79 Outperform | kr1.08T | 6.42 | 8.06% | 1.60% | 79.31% | -65.65% | |
78 Outperform | kr131.81B | 10.50 | 6.47% | 0.92% | 7.90% | -18.95% | |
76 Outperform | kr201.51B | 5.07 | 20.35% | 2.00% | 13.97% | -56.08% | |
76 Outperform | kr201.51B | 2.43 | 8.24% | 2.02% | 13.97% | -56.08% | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
47 Neutral | kr13.80B | -6.93 | 0.33% | ― | -97.64% | ― |