| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 474.76M | 456.43M | 389.60M | 294.10M | 234.33M | 150.48M |
| Gross Profit | 295.69M | 288.20M | 250.40M | 169.59M | 131.41M | 75.46M |
| EBITDA | 582.37M | 313.76M | -307.72M | 208.24M | 277.54M | 151.80M |
| Net Income | 282.97M | 20.07M | -351.24M | 75.74M | 114.22M | 90.70M |
Balance Sheet | ||||||
| Total Assets | 8.35B | 8.15B | 7.95B | 7.82B | 5.93B | 3.92B |
| Cash, Cash Equivalents and Short-Term Investments | 135.24M | 26.36M | 56.04M | 166.41M | 204.88M | 296.30M |
| Total Debt | 5.59B | 5.56B | 5.50B | 4.94B | 3.60B | 2.13B |
| Total Liabilities | 5.91B | 6.05B | 5.87B | 5.70B | 4.12B | 2.39B |
| Stockholders Equity | 2.43B | 2.10B | 2.08B | 2.11B | 1.82B | 1.54B |
Cash Flow | ||||||
| Free Cash Flow | 68.11M | 32.74M | -99.11M | 137.03M | -25.18M | 20.06M |
| Operating Cash Flow | 68.11M | 32.74M | -98.88M | 137.25M | -24.34M | 20.56M |
| Investing Cash Flow | -54.00K | -179.46M | -844.09M | -1.09B | -1.71B | -80.08M |
| Financing Cash Flow | 34.91M | 117.09M | 831.78M | 905.98M | 1.64B | 310.13M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | kr360.82M | 8.37 | 11.37% | 0.72% | 87.63% | 436.07% | |
66 Neutral | kr1.21B | 3.82 | ― | ― | 9.11% | ― | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
65 Neutral | kr1.81B | 7.15 | ― | 1.67% | 0.71% | ― | |
63 Neutral | kr460.90M | 14.00 | 5.63% | 13.73% | -0.10% | 426.11% |