Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 1.13B | kr 1.14B | kr 1.15B | kr 921.89M | kr 851.38M |
Gross Profit | kr 286.00M | kr 180.60M | kr 358.18M | kr 146.28M | kr 115.45M |
Operating Income | kr 26.30M | kr 86.10M | kr 137.67M | kr 70.56M | kr 42.38M |
EBITDA | kr 137.60M | kr 108.70M | kr 160.44M | kr 85.07M | kr 70.06M |
Net Income | kr 83.30M | kr 60.50M | kr 103.30M | kr 45.29M | kr 22.91M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 77.70M | kr 48.90M | kr 83.39M | kr 54.24M | kr 46.39M |
Total Assets | kr 885.30M | kr 632.60M | kr 622.98M | kr 559.72M | kr 512.20M |
Total Debt | kr 0.00 | kr 171.00M | kr 100.03M | kr 104.52M | kr 115.08M |
Net Debt | kr 225.30M | kr 122.10M | kr 16.64M | kr 50.28M | kr 68.69M |
Total Liabilities | kr 623.10M | kr 452.40M | kr 395.03M | kr 365.11M | kr 346.31M |
Stockholders' Equity | kr 232.50M | kr 156.70M | kr 194.95M | kr 174.32M | kr 125.99M |
Cash Flow | |||||
Free Cash Flow | kr -19.50M | kr 62.90M | kr 150.93M | kr 75.50M | kr 67.72M |
Operating Cash Flow | kr -14.70M | kr 67.80M | kr 151.71M | kr 77.66M | kr 69.18M |
Investing Cash Flow | kr -18.50M | kr -2.10M | kr -4.47M | kr -7.36M | kr -3.17M |
Financing Cash Flow | kr 61.70M | kr -100.20M | kr -118.09M | kr -62.45M | kr -47.17M |