| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 120.68B | 122.88B | 126.50B | 112.33B | 99.11B |
| Gross Profit | 49.00B | 49.14B | 52.05B | 45.37B | 40.17B |
| EBITDA | 28.86B | 26.99B | 30.06B | 25.86B | 23.72B |
| Net Income | 14.69B | 12.24B | 15.30B | 11.21B | 14.46B |
Balance Sheet | |||||
| Total Assets | 169.86B | 184.38B | 174.21B | 176.68B | 155.52B |
| Cash, Cash Equivalents and Short-Term Investments | 4.96B | 4.53B | 4.36B | 10.49B | 13.59B |
| Total Debt | 37.12B | 42.76B | 45.08B | 52.06B | 34.35B |
| Total Liabilities | 76.62B | 87.39B | 86.51B | 95.41B | 78.19B |
| Stockholders Equity | 93.17B | 96.92B | 87.63B | 81.23B | 77.20B |
Cash Flow | |||||
| Free Cash Flow | 16.08B | 15.77B | 13.44B | 5.93B | 9.60B |
| Operating Cash Flow | 19.91B | 20.61B | 18.80B | 10.46B | 13.18B |
| Investing Cash Flow | -7.09B | -7.67B | -8.51B | -20.30B | -26.19B |
| Financing Cash Flow | -11.90B | -12.99B | -16.21B | 6.22B | 2.49B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
77 Outperform | kr760.77B | 27.46 | 26.43% | 2.03% | -2.38% | -4.00% | |
76 Outperform | kr760.77B | 30.60 | 24.69% | 1.82% | -2.38% | -4.00% | |
73 Outperform | kr213.28B | 23.27 | 20.42% | 1.84% | 3.54% | 20.94% | |
70 Outperform | kr435.77B | 25.67 | 16.39% | 1.94% | -1.77% | 21.13% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
61 Neutral | kr77.25B | 24.91 | 9.65% | 1.95% | 2.73% | 7.56% | |
57 Neutral | kr65.26B | 32.51 | 11.04% | 0.95% | 9.08% | -3.36% |