Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 1.09B | kr 1.06B | kr 1.30B | kr 1.43B | kr 1.39B |
Gross Profit | kr 581.40M | kr 504.20M | kr 566.30M | kr 638.80M | kr 308.90M |
Operating Income | kr 93.10M | kr 13.00M | kr -54.60M | kr -37.40M | kr -45.60M |
EBITDA | kr 145.60M | kr 63.60M | kr -22.40M | kr -29.10M | kr -13.90M |
Net Income | kr 83.40M | kr -1.50M | kr -71.70M | kr -47.80M | kr -71.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 196.90M | kr 151.10M | kr 96.80M | kr 197.50M | kr 230.10M |
Total Assets | kr 867.80M | kr 799.80M | kr 837.20M | kr 899.90M | kr 655.10M |
Total Debt | kr 260.40M | kr 283.60M | kr 294.60M | kr 316.40M | kr 39.50M |
Net Debt | kr 63.50M | kr 132.50M | kr 197.80M | kr 118.90M | kr -190.60M |
Total Liabilities | kr 630.70M | kr 621.20M | kr 703.60M | kr 695.50M | kr 405.30M |
Stockholders' Equity | kr 237.10M | kr 178.60M | kr 133.60M | kr 204.40M | kr 249.80M |
Cash Flow | |||||
Free Cash Flow | kr 154.50M | kr 36.40M | kr -75.90M | kr -4.30M | kr -325.30M |
Operating Cash Flow | kr 154.50M | kr 59.30M | kr -64.80M | kr 18.80M | kr -319.10M |
Investing Cash Flow | kr -22.40M | kr -22.90M | kr -11.10M | kr -22.90M | kr -80.40M |
Financing Cash Flow | kr -56.40M | kr 17.80M | kr -25.00M | kr -29.20M | kr 176.30M |