Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 1.06B | kr 999.72M | kr 1.08B | kr 1.39B | kr 1.22B |
Gross Profit | kr 457.10M | kr 433.19M | kr -33.70M | kr 38.67M | kr 93.95M |
Operating Income | kr 41.68M | kr 30.74M | kr -33.70M | kr 38.67M | kr 93.95M |
EBITDA | kr 93.20M | kr 82.42M | kr -97.50M | kr 93.93M | kr 134.52M |
Net Income | kr 32.42M | kr 19.30M | kr -154.56M | kr 17.36M | kr 65.03M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 114.21M | kr 91.92M | kr 56.00M | kr 160.73M | kr 80.42M |
Total Assets | kr 746.12M | kr 760.92M | kr 776.07M | kr 960.86M | kr 838.60M |
Total Debt | kr 110.80M | kr 132.75M | kr 152.20M | kr 117.28M | kr 255.02M |
Net Debt | kr -3.41M | kr 40.83M | kr 96.20M | kr -43.45M | kr 174.61M |
Total Liabilities | kr 304.01M | kr 322.37M | kr 328.48M | kr 352.81M | kr 558.37M |
Stockholders' Equity | kr 442.11M | kr 438.55M | kr 447.59M | kr 608.04M | kr 274.93M |
Cash Flow | |||||
Free Cash Flow | kr 74.10M | kr 70.77M | kr -62.42M | kr 28.25M | kr 112.30M |
Operating Cash Flow | kr 85.10M | kr 82.20M | kr -40.48M | kr 58.19M | kr 122.23M |
Investing Cash Flow | kr -10.99M | kr -11.44M | kr -24.33M | kr -88.09M | kr -9.94M |
Financing Cash Flow | kr -49.97M | kr -29.35M | kr -43.57M | kr 102.56M | kr -35.52M |