| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 18.37B | 18.55B | 17.28B | 14.39B | 12.55B |
| Gross Profit | 7.88B | 8.29B | 1.16B | 6.65B | 5.84B |
| EBITDA | 1.50B | 1.98B | 1.73B | 1.52B | 1.61B |
| Net Income | 36.00M | 433.00M | 419.00M | 454.00M | 572.00M |
Balance Sheet | |||||
| Total Assets | 17.52B | 16.91B | 16.04B | 15.77B | 13.23B |
| Cash, Cash Equivalents and Short-Term Investments | 566.00M | 607.00M | 623.00M | 741.00M | 892.00M |
| Total Debt | 6.56B | 5.33B | 5.61B | 5.84B | 4.80B |
| Total Liabilities | 11.51B | 10.29B | 9.87B | 9.85B | 8.00B |
| Stockholders Equity | 5.86B | 6.45B | 6.04B | 5.80B | 5.17B |
Cash Flow | |||||
| Free Cash Flow | 800.00M | 1.16B | 1.02B | 840.00M | 1.05B |
| Operating Cash Flow | 1.01B | 1.38B | 1.25B | 1.05B | 1.23B |
| Investing Cash Flow | -280.00M | -112.00M | 213.00M | -1.53B | -201.00M |
| Financing Cash Flow | -737.00M | -1.29B | -1.59B | 286.00M | -569.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr1.78B | 17.16 | 23.44% | 4.95% | 9.20% | 11.72% | |
64 Neutral | kr1.65B | 13.97 | 51.02% | ― | 12.45% | 118.98% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
61 Neutral | kr3.20B | 16.85 | 7.24% | 1.40% | 4.04% | 433.33% | |
58 Neutral | kr11.28B | 13.69 | 15.46% | 4.43% | 3.59% | 0.80% | |
48 Neutral | kr893.04M | -98.07 | -0.32% | 5.49% | -10.68% | -103.85% | |
47 Neutral | kr3.82B | 112.96 | 0.68% | 5.42% | 2.16% | -90.31% |