| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 5.32B | 5.24B | 5.14B | 4.73B | 3.77B |
| Gross Profit | 751.00M | 1.88B | 1.84B | 1.71B | 1.37B |
| EBITDA | 863.00M | 870.00M | 875.00M | 821.20M | 647.90M |
| Net Income | 593.00M | 606.00M | 607.20M | 575.70M | 457.00M |
Balance Sheet | |||||
| Total Assets | 3.60B | 3.33B | 2.93B | 2.80B | 2.05B |
| Cash, Cash Equivalents and Short-Term Investments | 812.00M | 557.00M | 232.50M | 108.90M | 144.80M |
| Total Debt | 110.00M | 140.10M | 147.40M | 377.20M | 90.80M |
| Total Liabilities | 913.00M | 943.00M | 940.80M | 1.21B | 680.00M |
| Stockholders Equity | 2.68B | 2.39B | 1.99B | 1.59B | 1.37B |
Cash Flow | |||||
| Free Cash Flow | 705.00M | 657.00M | 736.40M | 241.10M | 265.60M |
| Operating Cash Flow | 763.00M | 692.00M | 790.70M | 262.50M | 319.30M |
| Investing Cash Flow | -171.00M | -68.00M | -149.00M | -152.70M | -54.30M |
| Financing Cash Flow | -319.00M | -307.00M | -515.50M | -152.60M | -498.40M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
69 Neutral | kr16.83B | 34.09 | 25.27% | 1.22% | 3.19% | 4.60% | |
68 Neutral | kr19.70B | 30.46 | 15.97% | 1.03% | -1.37% | 14.78% | |
65 Neutral | kr16.94B | 26.76 | 15.15% | 0.83% | 2.60% | 3.05% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
61 Neutral | kr11.46B | 25.44 | 9.59% | 2.09% | -1.74% | 26.36% | |
55 Neutral | kr14.12B | 18.63 | 5.21% | 0.88% | -4.70% | ― | |
45 Neutral | kr6.92B | 37.27 | -3.67% | 1.25% | 4.65% | -136.09% |