| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 4.74B | 4.43B | 4.09B | 3.51B | 2.90B |
| Gross Profit | 299.00M | 2.33B | 1.44B | 1.37B | 1.10B |
| EBITDA | 574.70M | 538.60M | 457.20M | 432.40M | 258.60M |
| Net Income | 197.40M | 221.80M | 185.40M | 196.40M | 110.20M |
Balance Sheet | |||||
| Total Assets | 3.97B | 3.70B | 3.65B | 2.98B | 2.35B |
| Cash, Cash Equivalents and Short-Term Investments | 66.90M | 68.60M | 59.20M | 144.80M | 151.90M |
| Total Debt | 856.80M | 665.40M | 681.60M | 528.00M | 424.90M |
| Total Liabilities | 1.87B | 1.76B | 1.85B | 1.50B | 1.13B |
| Stockholders Equity | 2.10B | 1.94B | 1.80B | 1.49B | 1.22B |
Cash Flow | |||||
| Free Cash Flow | 0.00 | 387.40M | 245.30M | 254.00M | 147.00M |
| Operating Cash Flow | 312.80M | 407.70M | 265.90M | 275.20M | 170.00M |
| Investing Cash Flow | -141.30M | -107.70M | -551.70M | -245.60M | -132.40M |
| Financing Cash Flow | -197.90M | -291.80M | 203.10M | -40.40M | -223.50M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
65 Neutral | kr51.46B | 20.52 | 18.52% | 2.20% | 2.79% | 14.00% | |
64 Neutral | kr5.69B | 21.43 | 10.13% | 3.29% | -0.69% | -14.04% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
59 Neutral | kr14.07B | 19.30 | 6.31% | 4.09% | -3.73% | -22.34% | |
56 Neutral | kr3.77B | 21.54 | 10.98% | 2.68% | 7.23% | 1.27% | |
51 Neutral | kr3.67B | -24.33 | -3.72% | ― | -27.41% | 49.11% | |
48 Neutral | kr1.33B | 58.96 | 0.72% | ― | -6.38% | ― |