Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 2.41B | kr 2.90B | kr 1.93B | kr 912.70M | kr 434.14M |
Gross Profit | kr 854.05M | kr 23.39M | kr 597.12M | kr 420.54M | kr 194.65M |
Operating Income | kr -149.93M | kr 28.35M | kr -131.12M | kr 285.99M | kr 2.01M |
EBITDA | kr 97.92M | kr 86.00M | kr -108.81M | kr 290.03M | kr 61.12M |
Net Income | kr -277.89M | kr -164.57M | kr -269.85M | kr 81.71M | kr -140.98M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 234.99M | kr 212.26M | kr 268.31M | kr 335.80M | kr 221.95M |
Total Assets | kr 2.09B | kr 2.50B | kr 2.33B | kr 1.49B | kr 1.75B |
Total Debt | kr 361.74M | kr 246.89M | kr 149.53M | kr 83.18M | kr 886.32M |
Net Debt | kr 126.76M | kr 34.63M | kr -118.72M | kr -252.61M | kr 664.37M |
Total Liabilities | kr 1.33B | kr 1.48B | kr 1.20B | kr 546.79M | kr 1.21B |
Stockholders' Equity | kr 747.56M | kr 1.01B | kr 1.12B | kr 903.55M | kr 424.09M |
Cash Flow | |||||
Free Cash Flow | kr 91.50M | kr -99.58M | kr -219.79M | kr -282.35M | kr -185.61M |
Operating Cash Flow | kr 91.50M | kr -942.00K | kr -191.34M | kr -105.23M | kr -8.66M |
Investing Cash Flow | kr -104.25M | kr -284.64M | kr -155.51M | kr -259.78M | kr -207.91M |
Financing Cash Flow | kr 34.41M | kr 223.11M | kr 286.02M | kr 478.65M | kr 337.22M |