| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 14.08B | 13.02B | 13.01B | 12.12B | 10.10B |
| Gross Profit | 554.00M | 5.15B | 4.81B | 4.42B | 3.96B |
| EBITDA | 1.05B | 928.00M | 901.00M | 703.00M | 589.00M |
| Net Income | 367.00M | 275.00M | 269.00M | 132.00M | 104.00M |
Balance Sheet | |||||
| Total Assets | 7.65B | 7.28B | 6.65B | 6.96B | 6.49B |
| Cash, Cash Equivalents and Short-Term Investments | 279.00M | 109.00M | 4.00M | 3.00M | 350.00M |
| Total Debt | 2.52B | 2.05B | 1.58B | 2.00B | 2.32B |
| Total Liabilities | 4.96B | 4.67B | 4.25B | 4.63B | 4.54B |
| Stockholders Equity | 2.68B | 2.61B | 2.40B | 2.33B | 1.95B |
Cash Flow | |||||
| Free Cash Flow | 170.00M | 286.00M | 584.00M | 131.00M | 306.00M |
| Operating Cash Flow | 871.00M | 654.00M | 923.00M | 445.00M | 613.00M |
| Investing Cash Flow | -802.00M | -821.00M | -373.00M | -314.00M | -478.00M |
| Financing Cash Flow | 111.00M | 271.00M | -554.00M | -468.00M | -199.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr14.65B | 14.56 | 14.28% | 2.74% | 0.81% | 57.02% | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
58 Neutral | kr1.67B | 9.34 | -0.17% | 2.34% | -2.95% | -112.90% | |
57 Neutral | kr106.25M | 17.54 | ― | ― | 5.91% | ― | |
55 Neutral | kr9.34B | 17.69 | ― | 2.56% | 7.37% | 2.90% | |
50 Neutral | kr3.19B | 58.18 | 0.87% | ― | 5.99% | -38.16% |