| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 10.16B | 10.02B | 9.53B | 9.51B | 8.84B | 6.72B |
| Gross Profit | 1.25B | 1.17B | 4.71B | 4.78B | 4.38B | 3.23B |
| EBITDA | 1.49B | 1.49B | 1.59B | 1.86B | 1.76B | 1.24B |
| Net Income | 768.00M | 783.00M | 880.40M | 1.12B | 1.17B | 760.30M |
Balance Sheet | ||||||
| Total Assets | 12.78B | 12.88B | 11.33B | 10.74B | 10.94B | 7.66B |
| Cash, Cash Equivalents and Short-Term Investments | 571.00M | 526.00M | 545.80M | 372.60M | 419.40M | 327.90M |
| Total Debt | 3.59B | 3.61B | 2.36B | 2.40B | 2.75B | 1.40B |
| Total Liabilities | 5.69B | 6.06B | 4.11B | 4.28B | 5.05B | 3.09B |
| Stockholders Equity | 7.10B | 6.82B | 7.22B | 6.46B | 5.89B | 4.57B |
Cash Flow | ||||||
| Free Cash Flow | -10.00M | 39.00M | 968.60M | 728.90M | -494.20M | 1.08B |
| Operating Cash Flow | 645.00M | 653.00M | 1.28B | 963.80M | -360.00M | 1.21B |
| Investing Cash Flow | -965.00M | -938.00M | -296.80M | -220.90M | -522.20M | -114.20M |
| Financing Cash Flow | 446.00M | 316.00M | -830.10M | -785.40M | 934.10M | -1.11B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | kr27.51B | 9.43 | 42.23% | 1.88% | 6.95% | 31.45% | |
69 Neutral | kr1.04B | -163.41 | ― | 4.49% | 5.91% | 116.31% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
59 Neutral | kr13.05B | 24.75 | 12.33% | 3.12% | 4.58% | -15.05% | |
57 Neutral | kr4.33B | -60.54 | ― | ― | 4.61% | ― | |
55 Neutral | kr1.08B | 79.71 | 51.02% | ― | 12.44% | 54.64% | |
53 Neutral | kr5.63B | 28.12 | 2.04% | 6.24% | -0.94% | 14.56% |