Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 1.93B | kr 1.84B | kr 1.56B | kr 1.33B | kr 897.09M |
Gross Profit | kr 1.34B | kr 1.20B | kr 1.13B | kr 962.70M | kr 648.29M |
Operating Income | kr 357.00M | kr 386.00M | kr 310.00M | kr 366.80M | kr 230.41M |
EBITDA | kr 370.00M | kr 399.00M | kr 310.00M | kr 369.00M | kr 232.60M |
Net Income | kr 283.00M | kr 308.00M | kr 243.00M | kr 288.00M | kr 171.60M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 189.00M | kr 295.00M | kr 154.00M | kr 74.80M | kr 296.29M |
Total Assets | kr 1.56B | kr 1.62B | kr 1.44B | kr 1.39B | kr 1.27B |
Total Debt | kr 12.00M | kr 12.00M | kr 15.00M | kr 28.00M | kr 234.64M |
Net Debt | kr -177.00M | kr -283.00M | kr -139.00M | kr -46.80M | kr -61.65M |
Total Liabilities | kr 341.00M | kr 366.00M | kr 299.00M | kr 419.90M | kr 508.56M |
Stockholders' Equity | kr 1.22B | kr 1.25B | kr 1.14B | kr 974.50M | kr 759.53M |
Cash Flow | |||||
Free Cash Flow | kr 216.00M | kr 348.00M | kr 182.00M | kr 61.60M | kr 221.60M |
Operating Cash Flow | kr 219.00M | kr 349.00M | kr 188.00M | kr 64.90M | kr 224.80M |
Investing Cash Flow | kr -3.00M | kr -10.00M | kr -6.00M | kr -3.30M | kr -3.20M |
Financing Cash Flow | kr -321.00M | kr -198.00M | kr -102.00M | kr -283.40M | kr -42.40M |