| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 479.18B | 526.82B | 552.76B | 473.48B | 372.22B |
| Gross Profit | 116.87B | 144.05B | 149.32B | 111.74B | 89.75B |
| EBITDA | 74.33B | 91.35B | 88.81B | 67.01B | 63.13B |
| Net Income | 34.46B | 50.39B | 49.83B | 32.72B | 32.79B |
Balance Sheet | |||||
| Total Assets | 648.59B | 714.56B | 674.07B | 629.06B | 515.86B |
| Cash, Cash Equivalents and Short-Term Investments | 73.50B | 73.49B | 73.61B | 67.18B | 50.79B |
| Total Debt | 253.96B | 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 | -1.99B | 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 |
|---|---|---|---|---|---|---|---|
75 Outperform | kr658.27B | 19.10 | 20.27% | 6.34% | -7.96% | -31.18% | |
71 Outperform | kr209.56B | 25.12 | 20.42% | 1.84% | 3.54% | 20.94% | |
71 Outperform | kr292.25B | 35.31 | ― | 1.84% | 2.00% | -0.25% | |
70 Outperform | kr434.52B | 29.58 | 16.39% | 1.94% | -1.77% | 21.13% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
60 Neutral | kr270.59B | 35.71 | 6.71% | 1.46% | -0.93% | -34.25% | |
60 Neutral | kr116.14B | 23.86 | 8.90% | 3.19% | -4.16% | -12.95% |