Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 1.99B | kr 1.87B | kr 1.82B | kr 1.87B | kr 1.77B |
Gross Profit | kr 854.10M | kr 96.50M | kr 737.70M | kr 717.10M | kr 668.27M |
Operating Income | kr 75.10M | kr 69.70M | kr 49.30M | kr 81.10M | kr 43.16M |
EBITDA | kr 273.20M | kr 227.60M | kr 199.50M | kr 222.50M | kr 200.08M |
Net Income | kr 41.90M | kr 40.60M | kr 29.80M | kr 50.50M | kr 4.30M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 51.20M | kr 108.70M | kr 69.40M | kr 132.50M | kr 2.47M |
Total Assets | kr 1.68B | kr 1.48B | kr 1.45B | kr 1.49B | kr 1.40B |
Total Debt | kr 353.70M | kr 267.00M | kr 245.10M | kr 242.90M | kr 256.39M |
Net Debt | kr 302.50M | kr 158.30M | kr 175.70M | kr 110.40M | kr 253.91M |
Total Liabilities | kr 1.04B | kr 828.30M | kr 791.10M | kr 807.50M | kr 923.12M |
Stockholders' Equity | kr 643.80M | kr 655.20M | kr 663.00M | kr 681.60M | kr 477.54M |
Cash Flow | |||||
Free Cash Flow | kr 218.60M | kr 218.30M | kr 99.10M | kr 217.20M | kr 188.46M |
Operating Cash Flow | kr 268.80M | kr 244.40M | kr 150.00M | kr 263.60M | kr 216.78M |
Investing Cash Flow | kr -133.20M | kr -26.20M | kr -50.90M | kr -46.40M | kr -28.32M |
Financing Cash Flow | kr -193.00M | kr -178.80M | kr -162.30M | kr -251.90M | kr -232.10M |