| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 3.44B | 3.61B | 3.51B | 3.23B | 1.68B |
| Gross Profit | 1.75B | 2.14B | 1.98B | 1.78B | 1.05B |
| EBITDA | -4.41B | 783.00M | -3.19B | 977.00M | 579.60M |
| Net Income | -5.01B | 513.00M | -3.85B | 394.00M | 341.00M |
Balance Sheet | |||||
| Total Assets | 11.12B | 17.45B | 16.33B | 20.55B | 19.43B |
| Cash, Cash Equivalents and Short-Term Investments | 809.00M | 1.14B | 861.00M | 578.00M | 630.09M |
| Total Debt | 1.68B | 2.09B | 2.09B | 2.23B | 2.48B |
| Total Liabilities | 3.23B | 3.81B | 3.61B | 3.81B | 4.09B |
| Stockholders Equity | 7.89B | 13.64B | 12.72B | 16.74B | 15.32B |
Cash Flow | |||||
| Free Cash Flow | 365.00M | 907.00M | 638.00M | 549.00M | 321.86M |
| Operating Cash Flow | 635.00M | 907.00M | 757.00M | 636.00M | 384.31M |
| Investing Cash Flow | -302.00M | -377.00M | -124.00M | -144.00M | -6.52B |
| Financing Cash Flow | -553.00M | -286.00M | -300.00M | -582.00M | 5.75B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | kr3.52B | 24.49 | 17.89% | 1.61% | 1.53% | 0.79% | |
67 Neutral | kr42.65B | 68.38 | 27.98% | 0.43% | 10.08% | 68.12% | |
59 Neutral | kr7.02B | 233.59 | 1.20% | ― | 8.39% | -85.36% | |
57 Neutral | kr50.25B | 26.39 | 6.91% | 2.16% | 6.74% | 21.40% | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
49 Neutral | kr12.46B | -3.70 | 3.34% | 0.80% | -1.29% | ― | |
48 Neutral | kr1.19B | -1.36 | -50.36% | ― | -23.24% | 45.32% |