Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 9.54B | kr 9.13B | kr 10.14B | kr 10.39B | kr 7.83B |
Gross Profit | kr 4.07B | kr 3.74B | kr 3.86B | kr 4.16B | kr 3.23B |
Operating Income | kr 1.52B | kr 1.50B | kr 1.71B | kr 2.34B | kr 1.59B |
EBITDA | kr 1.52B | kr 1.84B | kr 1.93B | kr 2.50B | kr 1.73B |
Net Income | kr 1.12B | kr 1.10B | kr 1.27B | kr 1.79B | kr 1.17B |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 405.00M | kr 94.00M | kr 176.00M | kr 149.00M | kr 706.00M |
Total Assets | kr 14.96B | kr 10.97B | kr 11.68B | kr 10.19B | kr 8.45B |
Total Debt | kr 4.29B | kr 2.17B | kr 3.06B | kr 1.62B | kr 1.10B |
Net Debt | kr 3.89B | kr 2.08B | kr 2.88B | kr 1.47B | kr 390.00M |
Total Liabilities | kr 6.86B | kr 4.12B | kr 5.13B | kr 4.38B | kr 3.19B |
Stockholders' Equity | kr 8.10B | kr 6.85B | kr 6.55B | kr 5.82B | kr 5.25B |
Cash Flow | |||||
Free Cash Flow | kr 2.05B | kr 1.60B | kr 172.00M | kr 621.00M | kr 1.44B |
Operating Cash Flow | kr 2.31B | kr 1.85B | kr 616.00M | kr 1.13B | kr 1.61B |
Investing Cash Flow | kr -3.10B | kr -251.00M | kr -464.00M | kr -503.00M | kr -170.00M |
Financing Cash Flow | kr 1.10B | kr -1.68B | kr -136.00M | kr -1.19B | kr -1.00B |