Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 21.96B | kr 21.93B | kr 19.23B | kr 10.09B | kr 7.47B |
Gross Profit | kr 13.38B | kr 11.13B | kr 12.15B | kr 5.91B | kr 3.63B |
Operating Income | kr 2.84B | kr 2.79B | kr 2.46B | kr -385.00M | kr -4.49B |
EBITDA | kr 6.75B | kr 6.57B | kr 5.80B | kr 2.64B | kr 1.33B |
Net Income | kr 643.00M | kr 532.00M | kr 394.00M | kr -1.68B | kr -5.95B |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 846.00M | kr 1.34B | kr 317.00M | kr 216.00M | kr 14.00M |
Total Assets | kr 53.83B | kr 53.96B | kr 50.95B | kr 44.76B | kr 38.28B |
Total Debt | kr 45.38B | kr 45.57B | kr 42.92B | kr 38.85B | kr 32.75B |
Net Debt | kr 44.54B | kr 44.23B | kr 42.60B | kr 38.63B | kr 32.73B |
Total Liabilities | kr 50.46B | kr 51.79B | kr 48.67B | kr 43.60B | kr 36.21B |
Stockholders' Equity | kr 3.27B | kr 2.06B | kr 2.20B | kr 1.11B | kr 2.04B |
Cash Flow | |||||
Free Cash Flow | kr 6.39B | kr 5.87B | kr 5.80B | kr 3.19B | kr 400.00M |
Operating Cash Flow | kr 6.39B | kr 6.39B | kr 6.43B | kr 3.70B | kr 1.15B |
Investing Cash Flow | kr -1.06B | kr -521.00M | kr -635.00M | kr -513.00M | kr -751.00M |
Financing Cash Flow | kr -5.80B | kr -4.84B | kr -5.67B | kr -2.95B | kr -426.00M |