| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 22.29B | 21.96B | 21.93B | 19.23B | 10.09B |
| Gross Profit | 2.79B | 13.38B | 11.13B | 12.15B | 5.91B |
| EBITDA | 6.78B | 6.75B | 6.57B | 5.80B | 2.64B |
| Net Income | 625.00M | 643.00M | 532.00M | 394.00M | -1.68B |
Balance Sheet | |||||
| Total Assets | 52.53B | 53.84B | 53.96B | 50.95B | 44.76B |
| Cash, Cash Equivalents and Short-Term Investments | 950.00M | 846.00M | 1.34B | 317.00M | 216.00M |
| Total Debt | 44.68B | 45.38B | 45.57B | 42.92B | 38.85B |
| Total Liabilities | 49.56B | 50.47B | 51.79B | 48.67B | 43.60B |
| Stockholders Equity | 2.90B | 3.27B | 2.06B | 2.20B | 1.11B |
Cash Flow | |||||
| Free Cash Flow | 5.27B | 6.39B | 5.87B | 5.80B | 3.19B |
| Operating Cash Flow | 6.40B | 6.39B | 6.39B | 6.43B | 3.70B |
| Investing Cash Flow | -1.12B | -1.06B | -521.00M | -635.00M | -513.00M |
| Financing Cash Flow | -5.22B | -5.80B | -4.84B | -5.67B | -2.95B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr37.25B | 12.58 | 6.23% | 2.15% | 2.86% | ― | |
70 Outperform | kr12.84B | 3.51 | 16.20% | 1.79% | 1.80% | 28.19% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
53 Neutral | kr19.75B | 33.57 | 21.87% | 5.28% | 1.45% | 34.85% |