Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 49.13M | kr 48.06M | kr 37.81M | kr 43.68M | kr 41.45M |
Gross Profit | kr 33.17M | kr 30.27M | kr 23.68M | kr 28.42M | kr 25.41M |
Operating Income | kr 26.57M | kr 22.67M | kr 23.74M | kr 141.86M | kr 81.13M |
EBITDA | kr 24.19M | kr -12.82M | kr -29.03M | kr 141.92M | kr 81.17M |
Net Income | kr 1.46M | kr -24.29M | kr -18.32M | kr 108.43M | kr 56.99M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 64.25M | kr 61.72M | kr 69.91M | kr 48.90M | kr 24.27M |
Total Assets | kr 780.40M | kr 779.12M | kr 809.47M | kr 829.51M | kr 706.38M |
Total Debt | kr 395.60M | kr 398.15M | kr 398.12M | kr 371.98M | kr 371.92M |
Net Debt | kr 331.35M | kr 336.43M | kr 328.21M | kr 323.08M | kr 347.65M |
Total Liabilities | kr 458.51M | kr 458.70M | kr 464.76M | kr 453.71M | kr 426.25M |
Stockholders' Equity | kr 321.88M | kr 320.42M | kr 344.71M | kr 375.80M | kr 280.14M |
Cash Flow | |||||
Free Cash Flow | kr 10.31M | kr 7.42M | kr 9.76M | kr -5.30M | kr 19.79M |
Operating Cash Flow | kr 10.31M | kr 7.42M | kr 9.76M | kr 16.05M | kr 11.93M |
Investing Cash Flow | kr -5.19M | kr -12.41M | kr -2.24M | kr 21.35M | kr -7.86M |
Financing Cash Flow | kr -2.60M | kr -3.19M | kr 13.49M | kr -12.77M | kr -12.77M |