Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 3.92B | kr 3.53B | kr 3.09B | kr 2.70B | kr 2.40B |
Gross Profit | kr 1.07B | kr 817.39M | kr 855.07M | kr 675.35M | kr 583.74M |
Operating Income | kr 490.36M | kr 406.99M | kr 401.69M | kr 340.09M | kr 314.56M |
EBITDA | kr 636.88M | kr 524.85M | kr 487.46M | kr 410.96M | kr 384.79M |
Net Income | kr 383.44M | kr 325.42M | kr 315.71M | kr 265.53M | kr 241.11M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 743.79M | kr 482.05M | kr 367.09M | kr 475.53M | kr 518.57M |
Total Assets | kr 1.80B | kr 1.72B | kr 1.44B | kr 1.36B | kr 1.30B |
Total Debt | kr 315.76M | kr 320.87M | kr 228.96M | kr 210.39M | kr 226.92M |
Net Debt | kr -518.58M | kr -161.18M | kr -138.13M | kr -265.13M | kr -291.65M |
Total Liabilities | kr 1.34B | kr 1.26B | kr 987.95M | kr 910.99M | kr 872.42M |
Stockholders' Equity | kr 464.84M | kr 453.30M | kr 451.76M | kr 445.59M | kr 422.05M |
Cash Flow | |||||
Free Cash Flow | kr 828.56M | kr 477.07M | kr 280.86M | kr 262.27M | kr 423.23M |
Operating Cash Flow | kr 841.11M | kr 506.08M | kr 321.88M | kr 294.14M | kr 450.88M |
Investing Cash Flow | kr -41.23M | kr -52.73M | kr -33.76M | kr -29.24M | kr -27.39M |
Financing Cash Flow | kr -471.53M | kr -413.35M | kr -385.88M | kr -300.50M | kr -191.43M |