Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 545.40M | kr 521.50M | kr 463.80M | kr 399.00M | kr 311.40M |
Gross Profit | kr 351.50M | kr 338.80M | kr 288.50M | kr 251.90M | kr 195.00M |
Operating Income | kr 353.60M | kr 338.80M | kr 290.30M | kr 539.40M | kr 287.80M |
EBITDA | kr 277.40M | kr 315.00M | kr 307.60M | kr 541.90M | kr 289.70M |
Net Income | kr 46.00M | kr -337.70M | kr 289.70M | kr 399.80M | kr 160.50M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 31.00M | kr 125.90M | kr 173.70M | kr 69.80M | kr 113.50M |
Total Assets | kr 8.67B | kr 8.54B | kr 8.89B | kr 7.88B | kr 6.25B |
Total Debt | kr 5.26B | kr 5.19B | kr 5.16B | kr 4.53B | kr 3.85B |
Net Debt | kr 5.23B | kr 5.07B | kr 4.99B | kr 4.46B | kr 3.74B |
Total Liabilities | kr 5.80B | kr 5.71B | kr 5.73B | kr 5.02B | kr 4.28B |
Stockholders' Equity | kr 2.87B | kr 2.82B | kr 3.16B | kr 2.86B | kr 1.98B |
Cash Flow | |||||
Free Cash Flow | kr 95.60M | kr 136.10M | kr 1.67B | kr 146.50M | kr 183.80M |
Operating Cash Flow | kr 95.90M | kr 136.90M | kr 1.68B | kr 147.30M | kr 184.80M |
Investing Cash Flow | kr -255.40M | kr -278.40M | kr -4.98B | kr -923.70M | kr -746.90M |
Financing Cash Flow | kr 64.60M | kr 93.70M | kr 4.34B | kr 732.70M | kr 573.00M |