Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 3.06B | kr 3.02B | kr 2.51B | kr 1.97B | kr 1.47B |
Gross Profit | kr 1.92B | kr 1.97B | kr 1.58B | kr 1.23B | kr 908.76M |
Operating Income | kr 503.00M | kr 753.00M | kr 652.55M | kr 445.61M | kr 287.74M |
EBITDA | kr 484.00M | kr 860.70M | kr 740.44M | kr 557.37M | kr 383.44M |
Net Income | kr 310.00M | kr 570.64M | kr 507.79M | kr 354.85M | kr 223.49M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 74.00M | kr 124.03M | kr 144.17M | kr 172.17M | kr 81.54M |
Total Assets | kr 7.50B | kr 3.01B | kr 2.73B | kr 2.20B | kr 1.83B |
Total Debt | kr 3.17B | kr 267.38M | kr 298.59M | kr 84.14M | kr 273.62M |
Net Debt | kr 3.10B | kr 143.35M | kr 154.42M | kr -88.04M | kr 192.08M |
Total Liabilities | kr 3.99B | kr 1.08B | kr 1.12B | kr 1.03B | kr 605.48M |
Stockholders' Equity | kr 3.50B | kr 1.93B | kr 1.61B | kr 1.18B | kr 1.20B |
Cash Flow | |||||
Free Cash Flow | kr 471.00M | kr 445.00M | kr 348.06M | kr 469.30M | kr 322.14M |
Operating Cash Flow | kr 592.00M | kr 518.86M | kr 431.11M | kr 508.49M | kr 369.79M |
Investing Cash Flow | kr -4.45B | kr -135.12M | kr -365.93M | kr -100.04M | kr -87.52M |
Financing Cash Flow | kr 3.83B | kr -400.23M | kr -98.96M | kr -320.86M | kr -246.70M |