| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 3.71B | 3.21B | 2.49B | 1.60B | 1.16B |
| Gross Profit | 2.90B | 2.41B | 1.98B | 1.39B | 1.04B |
| EBITDA | 924.02M | 856.39M | 570.07M | 473.13M | 381.20M |
| Net Income | 667.05M | 632.35M | 396.70M | 342.46M | 277.21M |
Balance Sheet | |||||
| Total Assets | 29.12B | 25.07B | 23.95B | 18.38B | 13.39B |
| Cash, Cash Equivalents and Short-Term Investments | 17.58M | 18.56M | 18.92M | 57.69M | 1.28B |
| Total Debt | 714.13M | 511.79M | 505.76M | 296.53M | 251.62M |
| Total Liabilities | 26.08B | 22.30B | 21.79B | 16.64B | 11.96B |
| Stockholders Equity | 3.04B | 2.77B | 2.16B | 1.74B | 1.43B |
Cash Flow | |||||
| Free Cash Flow | 761.03M | -1.63B | 2.11B | 1.01B | 188.22M |
| Operating Cash Flow | 768.31M | -1.55B | 2.20B | 1.06B | 225.23M |
| Investing Cash Flow | -3.46B | 4.48M | -107.80M | -56.53M | -37.03M |
| Financing Cash Flow | 3.35B | -29.13M | 177.63M | -36.35M | 22.78M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | kr11.51B | 15.87 | 26.88% | ― | 15.59% | 24.31% | |
69 Neutral | kr61.06B | 22.25 | 37.34% | 3.34% | 7.33% | 23.01% | |
68 Neutral | $18.00B | 11.42 | 9.92% | 3.81% | 9.73% | 1.22% | |
62 Neutral | kr14.53B | 8.66 | 17.97% | 1.78% | 19.81% | 5.77% | |
54 Neutral | kr10.95B | 9.63 | ― | ― | 0.78% | 13.82% | |
48 Neutral | kr5.32B | -0.58 | -11.59% | ― | -6.65% | 95.09% |