| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 80.98B | 89.13B | 88.78B | 90.83B | 88.34B |
| Gross Profit | 19.72B | 55.65B | 40.22B | 30.88B | 30.03B |
| EBITDA | 32.00B | 35.11B | 29.53B | 14.02B | 40.15B |
| Net Income | 3.49B | 7.08B | 303.00M | -14.16B | 11.68B |
Balance Sheet | |||||
| Total Assets | 189.25B | 204.27B | 226.47B | 222.79B | 237.03B |
| Cash, Cash Equivalents and Short-Term Investments | 11.89B | 10.93B | 19.85B | 9.18B | 20.45B |
| Total Debt | 83.27B | 94.38B | 112.57B | 53.72B | 40.58B |
| Total Liabilities | 134.43B | 144.91B | 169.47B | 155.12B | 153.48B |
| Stockholders Equity | 51.07B | 55.44B | 53.47B | 64.24B | 80.73B |
Cash Flow | |||||
| Free Cash Flow | 12.62B | 7.31B | 9.21B | 8.09B | 11.73B |
| Operating Cash Flow | 27.60B | 21.20B | 24.67B | 24.00B | 27.38B |
| Investing Cash Flow | -7.15B | 4.11B | -22.06B | -9.94B | -10.91B |
| Financing Cash Flow | -18.80B | -27.34B | 2.65B | -21.78B | -10.60B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
75 Outperform | kr11.98B | 55.69 | 21.88% | 0.87% | 5.69% | 4.82% | |
66 Neutral | kr137.25B | 23.36 | 21.35% | 4.15% | 0.51% | 14.15% | |
61 Neutral | kr186.42B | 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 | kr19.57B | 121.04 | 0.88% | ― | -1.62% | 94.01% | |
52 Neutral | kr4.84B | -55.48 | -3.84% | ― | 26.82% | 76.68% |