| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 14.58B | 14.71B | 15.45B | 13.93B | 10.39B | 7.35B |
| Gross Profit | 4.44B | 4.62B | 5.32B | 4.42B | 3.02B | 2.35B |
| EBITDA | 1.94B | 1.98B | 2.50B | 2.08B | 1.24B | 1.03B |
| Net Income | 400.00M | 106.00M | 973.00M | 784.00M | 577.00M | 513.00M |
Balance Sheet | ||||||
| Total Assets | 20.33B | 19.73B | 21.98B | 16.73B | 15.42B | 10.74B |
| Cash, Cash Equivalents and Short-Term Investments | 1.41B | 1.49B | 1.53B | 1.53B | 914.00M | 674.00M |
| Total Debt | 7.91B | 9.38B | 7.60B | 5.85B | 4.50B | 2.75B |
| Total Liabilities | 15.16B | 14.86B | 16.07B | 11.47B | 10.11B | 6.38B |
| Stockholders Equity | 5.16B | 4.86B | 5.89B | 5.26B | 5.30B | 4.36B |
Cash Flow | ||||||
| Free Cash Flow | 811.00M | 988.00M | 1.31B | 396.00M | 233.00M | 177.00M |
| Operating Cash Flow | 1.42B | 1.58B | 2.37B | 1.07B | 772.00M | 519.00M |
| Investing Cash Flow | -304.00M | -1.01B | -2.87B | -1.42B | -1.33B | -341.00M |
| Financing Cash Flow | -1.18B | -471.00M | 467.00M | 1.01B | 743.00M | -503.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr22.19B | 24.07 | 15.97% | 1.03% | 0.50% | 10.05% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
61 Neutral | kr11.41B | 19.26 | 9.59% | 2.09% | -4.27% | -16.12% | |
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% | |
54 Neutral | kr35.30B | 296.38 | 2.49% | 0.93% | -6.73% | -33.99% | |
53 Neutral | kr4.06B | 26.49 | ― | 2.41% | -4.65% | -17.02% |