| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 3.45B | 3.31B | 3.53B | 3.40B | 1.92B |
| Gross Profit | 2.01B | 2.03B | 144.60M | 1.92B | 1.14B |
| EBITDA | 440.40M | 442.90M | 457.60M | 479.00M | 249.60M |
| Net Income | 28.50M | 9.60M | 40.40M | 144.40M | 44.70M |
Balance Sheet | |||||
| Total Assets | 3.40B | 3.41B | 3.55B | 3.38B | 2.24B |
| Cash, Cash Equivalents and Short-Term Investments | 78.30M | 122.90M | 124.10M | 254.90M | 455.80M |
| Total Debt | 1.71B | 1.54B | 1.53B | 1.40B | 805.60M |
| Total Liabilities | 2.18B | 2.19B | 2.33B | 2.13B | 1.27B |
| Stockholders Equity | 1.23B | 1.23B | 1.21B | 1.22B | 947.30M |
Cash Flow | |||||
| Free Cash Flow | 6.00M | 90.60M | 50.10M | 300.00K | -28.40M |
| Operating Cash Flow | 237.60M | 322.00M | 291.60M | 267.60M | 122.70M |
| Investing Cash Flow | -158.10M | -154.80M | -281.40M | -405.40M | -263.20M |
| Financing Cash Flow | -138.70M | -163.10M | -153.90M | -53.40M | 514.60M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | kr1.93B | 14.95 | ― | 1.24% | 4.25% | 127.31% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
50 Neutral | kr649.65M | 28.32 | 2.34% | ― | 4.24% | 29.69% | |
49 Neutral | kr913.43M | -3.09 | 18.63% | 5.62% | ― | ― | |
48 Neutral | kr1.34B | 58.96 | 0.72% | ― | -6.38% | ― | |
46 Neutral | kr1.78B | -2.51 | ― | ― | 8.40% | -101.19% | |
43 Neutral | kr304.98M | -0.77 | -73.61% | ― | -0.02% | -50.72% |