| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 792.60M | 772.50M | 754.10M | 778.90M | 618.10M |
| Gross Profit | 529.80M | 519.60M | 482.50M | 423.30M | 390.50M |
| EBITDA | 635.60M | 461.60M | 69.60M | 161.40M | 1.67B |
| Net Income | 308.60M | 224.80M | -206.10M | 131.60M | 1.30B |
Balance Sheet | |||||
| Total Assets | 13.70B | 14.32B | 13.63B | 13.80B | 13.58B |
| Cash, Cash Equivalents and Short-Term Investments | 138.40M | 124.50M | 109.80M | 90.00M | 87.40M |
| Total Debt | 7.27B | 7.53B | 7.43B | 7.29B | 7.03B |
| Total Liabilities | 8.39B | 8.90B | 8.61B | 8.42B | 8.34B |
| Stockholders Equity | 5.31B | 5.42B | 5.02B | 5.37B | 5.22B |
Cash Flow | |||||
| Free Cash Flow | 208.90M | 128.40M | 128.80M | 440.70M | 549.30M |
| Operating Cash Flow | 212.30M | 130.40M | 128.90M | 441.20M | 261.70M |
| Investing Cash Flow | -235.40M | -62.60M | -341.30M | -615.60M | -956.40M |
| Financing Cash Flow | 36.90M | -53.10M | 232.30M | 177.00M | 501.90M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr607.42M | 6.73 | ― | 13.40% | -19.76% | 88.08% | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
61 Neutral | kr3.02B | 6.43 | 1.13% | ― | 92.77% | 115.97% | |
56 Neutral | kr1.69B | 7.85 | ― | 1.67% | 1.40% | 84.53% | |
55 Neutral | kr3.32B | 12.17 | 7.48% | ― | 1.21% | 42.73% | |
47 Neutral | kr13.94B | 19.14 | 3.19% | 1.93% | -2.28% | 685.24% | |
45 Neutral | kr2.32B | -41.70 | 0.75% | ― | 75.16% | -0.36% |