| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 152.48B | 185.76B | 167.83B | 87.17B | 60.89B |
| Gross Profit | 76.94B | 81.61B | 79.96B | 64.47B | 55.61B |
| EBITDA | 41.37B | 48.21B | 49.93B | 35.63B | 32.77B |
| Net Income | 31.06B | 35.87B | 38.12B | 26.88B | 25.42B |
Balance Sheet | |||||
| Total Assets | 3.67T | 3.76T | 3.61T | 3.53T | 3.30T |
| Cash, Cash Equivalents and Short-Term Investments | 299.86B | 275.62B | 409.07B | 451.93B | 443.32B |
| Total Debt | 844.18B | 1.07T | 867.84B | 830.98B | 765.44B |
| Total Liabilities | 3.44T | 3.53T | 3.39T | 3.33T | 3.11T |
| Stockholders Equity | 230.26B | 231.15B | 221.78B | 204.52B | 193.23B |
Cash Flow | |||||
| Free Cash Flow | 31.85B | -35.62B | -39.42B | -71.19B | 129.65B |
| Operating Cash Flow | 33.20B | -34.43B | -38.39B | -70.17B | 130.29B |
| Investing Cash Flow | 6.98B | -5.00B | -607.00M | -805.00M | -846.00M |
| Financing Cash Flow | -45.68B | -15.80B | -19.33B | -17.83B | -22.23B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr341.14B | 11.02 | 15.50% | 6.87% | -14.95% | -4.73% | |
69 Neutral | kr53.83B | 21.13 | 37.34% | 3.34% | 7.33% | 23.01% | |
68 Neutral | $18.00B | 11.42 | 9.92% | 3.81% | 9.73% | 1.22% | |
63 Neutral | kr236.02B | 11.21 | ― | 3.34% | -18.75% | -11.69% | |
61 Neutral | kr236.02B | 11.21 | 12.67% | 11.24% | -18.75% | -11.69% | |
58 Neutral | kr343.48B | 12.51 | 13.73% | 4.41% | -13.83% | -12.61% |