| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 2.21B | 1.99B | 1.80B | 1.55B | 1.24B | 1.09B |
| Gross Profit | 1.69B | 1.51B | 1.35B | 1.15B | 913.00M | 818.00M |
| EBITDA | 1.72B | 1.43B | 707.00M | 1.56B | 859.00M | 766.00M |
| Net Income | 1.18B | 914.00M | -62.00M | 1.22B | 2.02B | 659.00M |
Balance Sheet | ||||||
| Total Assets | 26.41B | 24.60B | 21.89B | 21.85B | 18.72B | 13.35B |
| Cash, Cash Equivalents and Short-Term Investments | 373.00M | 245.00M | 696.00M | 213.00M | 272.00M | 119.00M |
| Total Debt | 13.62B | 12.73B | 12.09B | 12.35B | 10.47B | 7.67B |
| Total Liabilities | 16.17B | 15.04B | 14.04B | 14.19B | 11.97B | 8.71B |
| Stockholders Equity | 10.21B | 9.44B | 7.82B | 7.62B | 6.70B | 4.63B |
Cash Flow | ||||||
| Free Cash Flow | 702.00M | 864.00M | 563.00M | 723.00M | 571.00M | 350.00M |
| Operating Cash Flow | 714.00M | 864.00M | 563.00M | 723.00M | 571.00M | 545.00M |
| Investing Cash Flow | -3.27B | -2.50B | -632.00M | -2.35B | -3.24B | -1.16B |
| Financing Cash Flow | 2.64B | 1.55B | 48.00M | 1.56B | 2.83B | 526.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | kr9.11B | 12.92 | 5.26% | 2.91% | 8.42% | ― | |
73 Outperform | kr16.57B | 15.24 | 12.28% | 1.75% | 14.33% | 204.60% | |
64 Neutral | kr12.46B | 15.41 | 8.13% | 6.92% | 20.75% | ― | |
57 Neutral | kr15.48B | 26.88 | 3.19% | 1.93% | 0.03% | ― | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
54 Neutral | kr26.25B | 91.78 | 0.76% | 2.39% | -3.46% | ― | |
46 Neutral | kr8.09B | -3.17 | -8.81% | 2.28% | -6.30% | 52.27% |