| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 4.57B | 5.62B | 10.54B | 13.37B | 14.93B | 13.72B |
| Gross Profit | 1.46B | 1.90B | 3.84B | 4.64B | 5.36B | 5.28B |
| EBITDA | -1.21B | 479.00M | -49.00M | 723.00M | 926.00M | 1.81B |
| Net Income | -2.34B | -2.97B | -1.34B | -347.00M | -2.00M | 706.00M |
Balance Sheet | ||||||
| Total Assets | 7.50B | 9.04B | 12.30B | 13.62B | 12.77B | 10.63B |
| Cash, Cash Equivalents and Short-Term Investments | 31.00M | 39.00M | 270.00M | 412.00M | 340.00M | 422.00M |
| Total Debt | 3.15B | 5.79B | 4.97B | 5.45B | 3.94B | 2.21B |
| Total Liabilities | 5.36B | 8.09B | 7.97B | 9.29B | 8.06B | 5.71B |
| Stockholders Equity | 2.14B | 947.00M | 4.32B | 4.33B | 4.71B | 4.92B |
Cash Flow | ||||||
| Free Cash Flow | -199.00M | -345.00M | -677.00M | -827.00M | -765.00M | 648.00M |
| Operating Cash Flow | 233.00M | 154.00M | 210.00M | 890.00M | 919.00M | 1.54B |
| Investing Cash Flow | -434.00M | -420.00M | 727.00M | -1.68B | -1.72B | -868.00M |
| Financing Cash Flow | 130.00M | 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 |
|---|---|---|---|---|---|---|---|
74 Outperform | kr6.10B | 21.06 | 25.41% | 2.02% | 4.31% | 15.92% | |
71 Outperform | kr1.64B | 11.78 | 23.44% | 4.95% | 5.09% | 6.45% | |
56 Neutral | kr139.56M | -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 | kr2.84B | -7.38 | 7.24% | 1.40% | 0.60% | 92.08% | |
50 Neutral | kr515.84M | -12.22 | -11.15% | ― | -15.93% | 4.70% | |
43 Neutral | kr2.64B | -4.72 | -83.34% | ― | -24.72% | -93.89% |