| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 2.27B | 1.99B | 1.80B | 1.55B | 1.24B |
| Gross Profit | 1.73B | 1.51B | 1.35B | 1.15B | 913.00M |
| EBITDA | 2.20B | 1.43B | 707.00M | 1.56B | 859.00M |
| Net Income | 1.27B | 914.00M | -62.00M | 1.22B | 2.02B |
Balance Sheet | |||||
| Total Assets | 27.54B | 24.60B | 21.89B | 21.85B | 18.72B |
| Cash, Cash Equivalents and Short-Term Investments | 291.00M | 245.00M | 696.00M | 213.00M | 272.00M |
| Total Debt | 14.23B | 12.73B | 12.09B | 12.35B | 10.47B |
| Total Liabilities | 16.83B | 15.04B | 14.04B | 14.19B | 11.97B |
| Stockholders Equity | 10.67B | 9.44B | 7.82B | 7.62B | 6.70B |
Cash Flow | |||||
| Free Cash Flow | 0.00 | 864.00M | 563.00M | 723.00M | 571.00M |
| Operating Cash Flow | 1.03B | 864.00M | 563.00M | 723.00M | 571.00M |
| Investing Cash Flow | -2.21B | -2.50B | -632.00M | -2.35B | -3.24B |
| Financing Cash Flow | 1.38B | 1.55B | 48.00M | 1.56B | 2.83B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
68 Neutral | kr16.26B | 12.51 | 12.28% | 1.75% | 14.33% | 204.60% | |
68 Neutral | kr12.60B | 11.41 | 9.48% | 6.92% | 20.75% | ― | |
65 Neutral | kr8.53B | 12.73 | 5.43% | 2.91% | 8.42% | ― | |
63 Neutral | kr24.85B | -74.62 | -0.92% | 2.39% | -3.46% | ― | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
47 Neutral | kr14.62B | 19.14 | 3.19% | 1.93% | 0.03% | ― | |
45 Neutral | kr6.65B | -1.69 | -8.81% | 2.28% | -6.30% | 52.27% |