Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 898.73M | kr 591.08M | kr 328.82M | kr 212.88M | kr 180.86M |
Gross Profit | kr 832.25M | kr 540.92M | kr 297.71M | kr 189.70M | kr 161.60M |
Operating Income | kr 166.15M | kr 13.93M | kr -67.61M | kr -84.57M | kr -96.19M |
EBITDA | kr 173.36M | kr 28.94M | kr -54.34M | kr -72.39M | kr -90.91M |
Net Income | kr 133.75M | kr 245.02M | kr -68.17M | kr -85.53M | kr -101.41M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 227.00M | kr 167.35M | kr 201.28M | kr 206.46M | kr 353.74M |
Total Assets | kr 879.69M | kr 688.82M | kr 371.82M | kr 343.92M | kr 465.22M |
Total Debt | kr 14.59M | kr 17.48M | kr 17.45M | kr 21.42M | kr 10.48M |
Net Debt | kr -212.41M | kr -149.87M | kr -183.83M | kr -185.04M | kr -343.26M |
Total Liabilities | kr 152.23M | kr 143.64M | kr 102.89M | kr 78.22M | kr 66.32M |
Stockholders' Equity | kr 727.46M | kr 545.18M | kr 268.93M | kr 265.70M | kr 398.90M |
Cash Flow | |||||
Free Cash Flow | kr 59.86M | kr -24.32M | kr -50.26M | kr -86.84M | kr -102.93M |
Operating Cash Flow | kr 65.70M | kr -18.26M | kr -46.98M | kr -83.42M | kr -100.28M |
Investing Cash Flow | kr -6.26M | kr -6.06M | kr -3.28M | kr -3.42M | kr -2.66M |
Financing Cash Flow | kr -4.75M | kr -6.70M | kr 42.78M | kr -61.56M | kr 365.34M |