| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 479.18B | 526.82B | 552.25B | 473.48B | 372.22B |
| Gross Profit | 116.87B | 144.05B | 149.84B | 111.74B | 89.75B |
| EBITDA | 72.70B | 91.35B | 89.64B | 67.01B | 63.08B |
| Net Income | 34.46B | 50.39B | 49.83B | 32.72B | 32.79B |
Balance Sheet | |||||
| Total Assets | 648.59B | 714.56B | 681.81B | 629.06B | 515.86B |
| Cash, Cash Equivalents and Short-Term Investments | 73.50B | 73.49B | 73.61B | 67.18B | 50.79B |
| Total Debt | 248.06B | 258.85B | 233.52B | 205.05B | 151.45B |
| Total Liabilities | 470.11B | 517.20B | 493.33B | 462.83B | 371.74B |
| Stockholders Equity | 178.40B | 194.05B | 177.79B | 162.72B | 141.04B |
Cash Flow | |||||
| Free Cash Flow | 27.25B | 28.06B | 3.00B | 7.40B | 11.81B |
| Operating Cash Flow | 45.59B | 46.44B | 26.68B | 33.24B | 33.65B |
| Investing Cash Flow | -27.48B | -24.14B | -26.84B | -21.49B | -1.49B |
| Financing Cash Flow | -25.39B | -21.87B | 1.82B | 7.48B | -57.55B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
73 Outperform | kr213.28B | 23.27 | 20.42% | 1.84% | 3.54% | 20.94% | |
70 Outperform | kr331.06B | 45.69 | 13.56% | 0.39% | 22.49% | 30.47% | |
70 Outperform | kr435.77B | 25.67 | 16.39% | 1.94% | -1.77% | 21.13% | |
69 Neutral | kr610.67B | 17.49 | 19.41% | 2.74% | -7.96% | -31.18% | |
60 Neutral | kr100.93B | 49.26 | 8.90% | 3.19% | -4.16% | -12.95% | |
57 Neutral | kr247.71B | 43.82 | 6.71% | 1.46% | -0.93% | -34.25% | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% |