Breakdown | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | 81.00B | 79.23B | 64.58B | 54.59B | 49.65B |
Gross Profit | 81.61B | 80.20B | 64.58B | 54.59B | 49.65B |
EBITDA | 0.00 | 0.00 | 35.71B | 32.73B | 21.59B |
Net Income | 35.87B | 38.12B | 26.88B | 25.42B | 15.75B |
Balance Sheet | |||||
Total Assets | 3.76T | 3.61T | 3.53T | 3.30T | 3.04T |
Cash, Cash Equivalents and Short-Term Investments | 275.62B | 409.07B | 451.93B | 443.32B | 324.18B |
Total Debt | 460.38B | 867.84B | 830.98B | 765.44B | 790.10B |
Total Liabilities | 3.53T | 3.39T | 3.33T | 3.11T | 2.87T |
Stockholders Equity | 231.15B | 221.78B | 204.52B | 193.23B | 171.94B |
Cash Flow | |||||
Free Cash Flow | -35.62B | -38.39B | -71.19B | 129.65B | 190.00B |
Operating Cash Flow | -34.43B | -38.39B | -70.17B | 130.29B | 190.32B |
Investing Cash Flow | -5.00B | -607.00M | -805.00M | -846.00M | 56.00M |
Financing Cash Flow | -15.80B | -30.76B | -17.83B | -22.23B | -10.26B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
---|---|---|---|---|---|---|---|
77 Outperform | kr250.74B | 14.20 | 3.85% | -3.90% | -6.02% | ||
75 Outperform | kr280.47B | 8.12 | 17.65% | 8.89% | 0.71% | -1.05% | |
73 Outperform | kr347.92B | 10.08 | 15.21% | 5.16% | 0.41% | -8.47% | |
70 Outperform | kr250.74B | 9.14 | 13.61% | 6.58% | -3.90% | -6.02% | |
68 Neutral | ¥723.82B | 10.78 | 7.55% | 3.29% | 7.95% | 15.83% |