Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 723.22M | kr 677.29M | kr 639.34M | kr 565.55M | kr 471.44M |
Gross Profit | kr 487.07M | kr 463.04M | kr 438.32M | kr 392.30M | kr 313.04M |
Operating Income | kr 177.68M | kr 167.05M | kr 158.27M | kr 162.73M | kr 110.27M |
EBITDA | kr 185.02M | kr 207.25M | kr 190.87M | kr 193.60M | kr 124.60M |
Net Income | kr 140.72M | kr 130.31M | kr 118.33M | kr 125.34M | kr 89.48M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 149.43M | kr 121.64M | kr 108.05M | kr 130.29M | kr 102.26M |
Total Assets | kr 1.01B | kr 928.71M | kr 891.75M | kr 825.21M | kr 668.02M |
Total Debt | kr 26.85M | kr 64.70M | kr 102.50M | kr 136.65M | kr 132.78M |
Net Debt | kr -122.58M | kr -56.94M | kr -5.56M | kr 6.37M | kr 30.52M |
Total Liabilities | kr 196.16M | kr 212.32M | kr 250.12M | kr 281.93M | kr 238.41M |
Stockholders' Equity | kr 815.73M | kr 716.39M | kr 641.63M | kr 543.28M | kr 429.62M |
Cash Flow | |||||
Free Cash Flow | kr 120.69M | kr 109.96M | kr 67.85M | kr 75.41M | kr 37.47M |
Operating Cash Flow | kr 198.44M | kr 196.44M | kr 137.28M | kr 159.72M | kr 71.12M |
Investing Cash Flow | kr -76.01M | kr -85.53M | kr -70.01M | kr -84.34M | kr -34.96M |
Financing Cash Flow | kr -95.09M | kr -97.04M | kr -90.41M | kr -48.48M | kr -35.22M |