| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 5.50B | 4.21B | 3.98B | 3.83B | 3.33B |
| Gross Profit | 284.00M | 862.00M | 248.00M | 870.00M | 783.00M |
| EBITDA | 420.00M | 445.00M | 280.00M | 496.00M | 614.00M |
| Net Income | 207.00M | 170.00M | 106.00M | 254.00M | 414.00M |
Balance Sheet | |||||
| Total Assets | 5.00B | 3.71B | 3.63B | 3.90B | 3.81B |
| Cash, Cash Equivalents and Short-Term Investments | 90.00M | 31.00M | 94.00M | 339.00M | 331.00M |
| Total Debt | 1.38B | 558.00M | 617.00M | 831.00M | 876.00M |
| Total Liabilities | 3.22B | 1.98B | 1.91B | 2.04B | 2.08B |
| Stockholders Equity | 1.61B | 1.66B | 1.65B | 1.77B | 1.66B |
Cash Flow | |||||
| Free Cash Flow | 317.00M | 241.00M | 180.00M | 281.00M | 49.00M |
| Operating Cash Flow | 324.00M | 245.00M | 212.00M | 286.00M | 158.00M |
| Investing Cash Flow | -585.00M | -51.00M | -35.00M | -5.00M | -1.59B |
| Financing Cash Flow | 320.00M | -258.00M | -422.00M | -281.00M | 1.71B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | kr15.38B | 14.56 | 14.28% | 2.74% | 0.81% | 57.02% | |
68 Neutral | kr1.96B | 9.34 | -0.17% | 2.34% | -2.95% | -112.90% | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
62 Neutral | kr4.58B | 15.85 | 9.34% | 4.83% | 3.79% | 39.15% | |
61 Neutral | kr2.89B | 15.14 | ― | 4.40% | 19.47% | 46.15% | |
55 Neutral | kr10.00B | 17.69 | ― | 2.56% | 7.37% | 2.90% | |
50 Neutral | kr3.25B | 58.18 | 0.87% | ― | 5.99% | -38.16% |