Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 1.20B | kr 1.15B | kr 738.80M | kr 469.60M | kr 398.50M |
Gross Profit | kr 589.10M | kr 556.30M | kr 352.30M | kr 210.10M | kr 182.10M |
Operating Income | kr -209.00M | kr 108.10M | kr 29.20M | kr -500.00K | kr 56.90M |
EBITDA | kr -91.40M | kr 177.60M | kr 60.60M | kr 23.20M | kr 67.00M |
Net Income | kr -220.30M | kr 69.00M | kr 14.20M | kr -700.00K | kr 42.50M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 530.40M | kr 81.50M | kr 59.90M | kr 169.20M | kr 46.80M |
Total Assets | kr 1.68B | kr 1.53B | kr 1.39B | kr 808.20M | kr 367.90M |
Total Debt | kr 220.40M | kr 367.40M | kr 314.70M | kr 102.10M | kr 66.70M |
Net Debt | kr -310.00M | kr 285.90M | kr 254.80M | kr -67.10M | kr 19.90M |
Total Liabilities | kr 581.90M | kr 681.10M | kr 606.00M | kr 240.00M | kr 235.30M |
Stockholders' Equity | kr 1.10B | kr 844.60M | kr 787.90M | kr 568.20M | kr 132.60M |
Cash Flow | |||||
Free Cash Flow | kr 123.90M | kr 8.70M | kr -94.80M | kr -71.90M | kr 52.80M |
Operating Cash Flow | kr 144.40M | kr 54.50M | kr -76.80M | kr -55.50M | kr 61.70M |
Investing Cash Flow | kr -33.30M | kr -68.90M | kr -321.30M | kr -187.20M | kr -8.60M |
Financing Cash Flow | kr 335.10M | kr 38.50M | kr 285.70M | kr 362.90M | kr -14.40M |