| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 29.89B | 29.58B | 29.10B | 28.10B | 26.79B |
| Gross Profit | 13.00B | 12.73B | 11.81B | 11.22B | 10.92B |
| EBITDA | 12.85B | 11.89B | 11.79B | 11.02B | 10.72B |
| Net Income | 4.59B | 3.87B | 3.73B | 5.57B | 4.31B |
Balance Sheet | |||||
| Total Assets | 62.88B | 64.44B | 66.06B | 67.66B | 74.25B |
| Cash, Cash Equivalents and Short-Term Investments | 305.00M | 191.00M | 1.63B | 1.14B | 837.00M |
| Total Debt | 29.12B | 30.67B | 31.78B | 32.45B | 30.81B |
| Total Liabilities | 40.61B | 42.34B | 43.28B | 43.97B | 43.11B |
| Stockholders Equity | 22.27B | 22.10B | 22.78B | 23.68B | 31.14B |
Cash Flow | |||||
| Free Cash Flow | 7.63B | 5.81B | 5.96B | 4.67B | 6.97B |
| Operating Cash Flow | 11.34B | 9.78B | 10.01B | 8.25B | 10.30B |
| Investing Cash Flow | -3.67B | -4.00B | -3.93B | 5.26B | -3.02B |
| Financing Cash Flow | -7.72B | -7.10B | -5.59B | -13.64B | -7.26B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
71 Outperform | kr364.50B | 10.63 | 26.04% | 3.18% | -2.65% | ― | |
67 Neutral | kr6.47B | 34.72 | -1.33% | ― | 77.67% | 68.35% | |
66 Neutral | kr131.93B | 23.36 | 21.35% | 4.15% | 0.51% | 14.15% | |
61 Neutral | kr181.67B | 44.32 | 10.93% | 5.14% | -5.76% | -10.05% | |
60 Neutral | $48.67B | 4.58 | -11.27% | 4.14% | 2.83% | -41.78% | |
54 Neutral | kr17.87B | 121.04 | 0.88% | ― | -1.62% | 94.01% |