Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 3.90B | kr 4.24B | kr 3.69B | kr 2.64B | kr 1.87B |
Gross Profit | kr 519.00M | kr 513.79M | kr 473.17M | kr 353.65M | kr 224.69M |
Operating Income | kr 352.00M | kr 420.42M | kr 344.68M | kr 250.52M | kr 149.14M |
EBITDA | kr 474.00M | kr 542.00M | kr 415.71M | kr 309.51M | kr 200.08M |
Net Income | kr 248.00M | kr 319.96M | kr 254.24M | kr 194.06M | kr 115.66M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 411.00M | kr 169.84M | kr 87.66M | kr 99.17M | kr 67.74M |
Total Assets | kr 3.21B | kr 3.22B | kr 2.77B | kr 2.08B | kr 1.11B |
Total Debt | kr 630.00M | kr 753.33M | kr 553.00M | kr 468.98M | kr 153.02M |
Net Debt | kr 219.00M | kr 583.49M | kr 465.35M | kr 369.80M | kr 85.28M |
Total Liabilities | kr 1.57B | kr 1.82B | kr 1.67B | kr 1.27B | kr 541.61M |
Stockholders' Equity | kr 1.64B | kr 1.40B | kr 1.10B | kr 800.26M | kr 567.63M |
Cash Flow | |||||
Free Cash Flow | kr 602.00M | kr 246.88M | kr 2.67M | kr -61.77M | kr 171.74M |
Operating Cash Flow | kr 602.00M | kr 341.84M | kr 49.79M | kr -33.13M | kr 188.70M |
Investing Cash Flow | kr -137.00M | kr -243.64M | kr -80.96M | kr -108.79M | kr -16.96M |
Financing Cash Flow | kr -236.00M | kr -11.84M | kr 14.50M | kr 168.22M | kr -171.86M |