| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 1.04B | 1.01B | 1.02B | 712.40M | 283.64M |
| Gross Profit | 800.53M | 783.48M | 790.15M | 556.53M | 224.78M |
| EBITDA | 935.79M | 718.86M | 28.73M | 462.34M | 1.09B |
| Net Income | 377.08M | 56.45M | -413.15M | 212.49M | 792.05M |
Balance Sheet | |||||
| Total Assets | 14.93B | 14.08B | 14.67B | 15.36B | 8.07B |
| Cash, Cash Equivalents and Short-Term Investments | 542.80M | 224.94M | 306.19M | 343.56M | 333.87M |
| Total Debt | 8.38B | 7.59B | 8.15B | 8.49B | 3.73B |
| Total Liabilities | 8.96B | 8.16B | 8.77B | 9.19B | 4.15B |
| Stockholders Equity | 5.97B | 5.81B | 5.71B | 6.12B | 3.90B |
Cash Flow | |||||
| Free Cash Flow | 415.89M | 254.87M | 343.55M | 288.34M | 192.28M |
| Operating Cash Flow | 415.99M | 254.87M | 345.15M | 292.90M | 192.86M |
| Investing Cash Flow | -451.79M | 280.39M | 527.86M | -782.11M | -4.75B |
| Financing Cash Flow | 353.66M | -616.51M | -861.23M | 449.75M | 4.44B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | kr4.07B | 11.02 | 6.08% | 1.80% | -2.06% | ― | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
57 Neutral | kr4.30B | 10.84 | ― | 2.39% | ― | ― | |
56 Neutral | kr1.79B | 7.85 | ― | 1.67% | 0.71% | ― | |
51 Neutral | kr2.92B | -38.63 | 1.13% | ― | 51.80% | ― | |
44 Neutral | kr6.29B | -4.58 | -11.80% | ― | -11.38% | ― |