KOMPL.OLKOMPL.OLOSL

Revenue (LTM)

$15.8B

+5.6% YoY

Net Income (LTM)

$-660M

-243.8% YoY

Free Cash Flow

$627M

Revenue CAGR (5Y)

+10.1%

Marginsdeclining

FCF$0.6B

Unprofitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	10,903	14,299↑31.1%	15,541↑8.7%	14,932↓3.9%	15,775↑5.6%
Gross Profit	1,322	1,475↑11.6%	1,891↑28.2%	-416↓122.0%	2,257↑642.5%
Operating Income	369	6↓98.4%	-885↓14850.0%	-67↑92.4%	-556↓729.9%
Net Income	300	-32↓110.7%	-1,038↓3143.8%	-192↑81.5%	-660↓243.8%
EBITDA	504	71↓86.0%	-544↓870.8%	291↑153.5%	391↑34.4%
EPS Diluted	-23.34	-0.31↑98.7%	-5.92↓1809.7%	-1.10↑81.4%	-3.76↓241.8%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	40	146↑262.2%	230↑58.0%	726↑215.7%	814↑12.1%
Total Current Assets	2,498	3,046↑21.9%	3,408↑11.9%	3,663↑7.5%	4,228↑15.4%
Total Assets	3,469	7,533↑117.2%	7,307↓3.0%	7,535↑3.1%	7,659↑1.6%
Total Current Liabilities	1,984	2,953↑48.8%	3,027↑2.5%	3,245↑7.2%	4,058↑25.1%
Total Liabilities	2,663	4,037↑51.6%	4,586↑13.6%	4,954↑8.0%	5,596↑13.0%
Total Equity	806	3,496↑333.7%	2,721↓22.2%	2,581↓5.1%	2,063↓20.1%
Total Debt	917	1,583↑72.6%	1,408↓11.1%	1,317↓6.5%	1,298↓1.4%
Net Debt	877	1,437↑63.9%	1,178↓18.0%	591↓49.8%	484↓18.1%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	65	1,102↑1595.4%	866↓21.4%	1,078↑24.5%	757↓29.8%
Capital Expenditure	-56	-177↓216.1%	-212↓19.8%	-168↑20.8%	-130↑22.6%
Free Cash Flow	9	925↑10177.8%	654↓29.3%	910↑39.1%	627↓31.1%
Stock-Based Comp	5	0	5	0	0
Net Change in Cash	-13	108↑930.8%	81↓25.0%	496↑512.3%	88↓82.3%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance