| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 7.07B | 6.43B | 5.91B | 5.35B | 4.73B |
| Gross Profit | 727.00M | 4.84B | 4.46B | 4.07B | 3.64B |
| EBITDA | 1.55B | 1.48B | 1.35B | 1.22B | 1.19B |
| Net Income | 454.00M | 366.00M | 311.00M | 328.00M | 51.00M |
Balance Sheet | |||||
| Total Assets | 7.95B | 8.24B | 8.04B | 8.02B | 7.60B |
| Cash, Cash Equivalents and Short-Term Investments | 600.00M | 420.00M | 582.00M | 444.00M | 755.00M |
| Total Debt | 3.96B | 3.42B | 3.25B | 3.40B | 3.13B |
| Total Liabilities | 5.51B | 5.69B | 5.52B | 5.43B | 5.12B |
| Stockholders Equity | 2.44B | 2.56B | 2.52B | 2.58B | 2.48B |
Cash Flow | |||||
| Free Cash Flow | 991.00M | 556.00M | 903.00M | 308.00M | 708.00M |
| Operating Cash Flow | 1.27B | 933.00M | 1.15B | 690.00M | 980.00M |
| Investing Cash Flow | -318.00M | -398.00M | -270.00M | -385.00M | -283.00M |
| Financing Cash Flow | -759.00M | -672.00M | -712.00M | -631.00M | -780.00M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | kr1.90B | 14.95 | ― | 1.24% | 4.25% | 127.31% | |
69 Neutral | kr10.26B | 21.47 | ― | 2.71% | 10.01% | 18.11% | |
56 Neutral | kr11.53B | -216.77 | -1.61% | ― | 72.20% | -166.05% | |
55 Neutral | $13.29B | 17.42 | 10.03% | 0.93% | 7.13% | -12.93% | |
54 Neutral | kr1.18B | 40.00 | ― | 7.11% | -12.29% | -18.24% | |
53 Neutral | kr4.06B | 39.47 | ― | ― | 5.27% | 15.33% | |
46 Neutral | kr1.75B | -14.32 | ― | ― | 8.40% | -101.19% |