| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 5.62B | 10.54B | 13.37B | 14.93B | 13.72B |
| Gross Profit | 1.90B | 3.84B | 4.64B | 5.36B | 5.28B |
| EBITDA | 479.00M | -49.00M | 723.00M | 926.00M | 1.81B |
| Net Income | -2.97B | -1.34B | -347.00M | -2.00M | 706.00M |
Balance Sheet | |||||
| Total Assets | 9.04B | 12.30B | 13.62B | 12.77B | 10.63B |
| Cash, Cash Equivalents and Short-Term Investments | 39.00M | 270.00M | 412.00M | 340.00M | 422.00M |
| Total Debt | 5.79B | 4.97B | 5.45B | 3.94B | 2.21B |
| Total Liabilities | 8.09B | 7.97B | 9.29B | 8.06B | 5.71B |
| Stockholders Equity | 947.00M | 4.32B | 4.33B | 4.71B | 4.92B |
Cash Flow | |||||
| Free Cash Flow | -345.00M | -677.00M | -827.00M | -765.00M | 648.00M |
| Operating Cash Flow | 154.00M | 210.00M | 890.00M | 919.00M | 1.54B |
| Investing Cash Flow | -420.00M | 727.00M | -1.68B | -1.72B | -868.00M |
| Financing Cash Flow | 8.00M | -1.04B | 868.00M | 658.00M | -932.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | kr6.01B | 12.87 | 25.41% | 2.02% | 4.69% | 2.75% | |
70 Outperform | kr1.71B | 17.16 | 23.44% | 4.95% | 5.48% | 26.69% | |
56 Neutral | kr145.49M | -18.26 | 6.37% | 3.38% | 1.85% | -14.77% | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
51 Neutral | kr2.81B | -7.38 | 7.24% | 1.40% | 0.60% | 92.08% | |
45 Neutral | kr554.21M | -2.77 | -11.15% | ― | -15.51% | -36.70% | |
44 Neutral | kr2.63B | -3.18 | -83.34% | ― | -15.76% | -61.82% |