| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 115.94B | 144.06B | 131.14B | 64.54B | 49.66B |
| Gross Profit | 69.49B | 73.33B | 72.25B | 51.29B | 46.70B |
| EBITDA | 43.48B | 47.15B | 45.63B | 29.58B | 27.50B |
| Net Income | 32.76B | 34.87B | 34.13B | 21.36B | 20.87B |
Balance Sheet | |||||
| Total Assets | 3.06T | 3.01T | 2.86T | 2.85T | 2.75T |
| Cash, Cash Equivalents and Short-Term Investments | 263.63B | 325.60B | 252.99B | 365.99B | 360.15B |
| Total Debt | 909.93B | 923.10B | 873.63B | 881.36B | 808.09B |
| Total Liabilities | 2.84T | 2.79T | 2.66T | 2.68T | 2.59T |
| Stockholders Equity | 225.80B | 218.87B | 198.76B | 176.06B | 161.67B |
Cash Flow | |||||
| Free Cash Flow | -46.68B | 80.41B | -146.00B | -18.98B | 49.16B |
| Operating Cash Flow | -46.19B | 80.82B | -145.15B | -18.62B | 49.41B |
| Investing Cash Flow | -3.82B | -147.00M | -418.00M | 691.00M | 628.00M |
| Financing Cash Flow | -1.43B | -12.64B | 32.17B | 10.02B | 14.15B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | kr73.74B | 22.39 | 39.30% | 3.01% | 2.54% | 4.51% | |
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% | |
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% |