Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 1.15B | kr 1.37B | kr 1.39B | kr 1.30B | kr 1.04B |
Gross Profit | kr 481.50M | kr 60.60M | kr 668.50M | kr 650.20M | kr 517.60M |
Operating Income | kr 0.00 | kr 51.10M | kr 191.40M | kr 244.90M | kr 156.10M |
EBITDA | kr 500.00K | kr 99.60M | kr 180.80M | kr 236.70M | kr 150.20M |
Net Income | kr -60.10M | kr 31.30M | kr 120.50M | kr 166.70M | kr 95.40M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 16.50M | kr 50.00M | kr 29.50M | kr 81.60M | kr 69.40M |
Total Assets | kr 1.11B | kr 1.20B | kr 1.15B | kr 936.90M | kr 743.30M |
Total Debt | kr 298.10M | kr 272.10M | kr 173.20M | kr 72.20M | kr 80.70M |
Net Debt | kr 281.60M | kr 222.10M | kr 143.70M | kr -9.40M | kr 11.30M |
Total Liabilities | kr 556.60M | kr 589.10M | kr 539.40M | kr 385.40M | kr 313.00M |
Stockholders' Equity | kr 555.50M | kr 609.50M | kr 614.10M | kr 551.50M | kr 430.30M |
Cash Flow | |||||
Free Cash Flow | kr -55.40M | kr -82.60M | kr -30.90M | kr 76.40M | kr 47.30M |
Operating Cash Flow | kr -35.80M | kr 25.60M | kr 89.20M | kr 121.70M | kr 86.90M |
Investing Cash Flow | kr -17.10M | kr -51.00M | kr -119.10M | kr -44.30M | kr -45.30M |
Financing Cash Flow | kr 18.10M | kr 45.00M | kr -22.40M | kr -65.40M | kr -12.70M |