Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 882.30M | kr 973.60M | kr 909.50M | kr 1.04B | kr 1.69B |
Gross Profit | kr 405.30M | kr 390.00M | kr 317.60M | kr 379.30M | kr 570.00M |
Operating Income | kr 86.60M | kr 60.90M | kr 55.40M | kr 118.70M | kr 85.70M |
EBITDA | kr 121.80M | kr 103.20M | kr 56.00M | kr 147.30M | kr 90.00M |
Net Income | kr 86.10M | kr 32.40M | kr 40.90M | kr 83.00M | kr 49.10M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 260.50M | kr 194.30M | kr 154.40M | kr 179.10M | kr 170.60M |
Total Assets | kr 946.10M | kr 869.10M | kr 903.80M | kr 990.90M | kr 1.58B |
Total Debt | kr 17.00M | kr 14.20M | kr 90.80M | kr 168.40M | kr 157.60M |
Net Debt | kr -243.50M | kr -180.10M | kr -63.60M | kr -10.70M | kr -13.00M |
Total Liabilities | kr 384.40M | kr 360.20M | kr 428.80M | kr 568.00M | kr 776.80M |
Stockholders' Equity | kr 561.70M | kr 508.90M | kr 475.00M | kr 422.90M | kr 804.50M |
Cash Flow | |||||
Free Cash Flow | kr 112.30M | kr 121.60M | kr 35.10M | kr -49.20M | kr 180.40M |
Operating Cash Flow | kr 147.40M | kr 147.70M | kr 73.10M | kr 21.60M | kr 243.90M |
Investing Cash Flow | kr -35.10M | kr -26.10M | kr -38.00M | kr -91.20M | kr -101.70M |
Financing Cash Flow | kr -55.00M | kr -82.40M | kr -82.40M | kr 65.50M | kr -155.30M |