Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 856.20M | kr 967.20M | kr 964.90M | kr 1.23B | kr 1.29B |
Gross Profit | kr 728.60M | kr 812.10M | kr 810.50M | kr 1.01B | kr 770.00M |
Operating Income | kr 95.90M | kr -175.00M | kr 52.80M | kr 143.00M | kr 19.00M |
EBITDA | kr 117.90M | kr -107.40M | kr 119.70M | kr 192.90M | kr 278.40M |
Net Income | kr -21.90M | kr -284.20M | kr -22.40M | kr 57.20M | kr -100.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 115.60M | kr 149.90M | kr 155.70M | kr 162.20M | kr 647.40M |
Total Assets | kr 1.29B | kr 1.34B | kr 1.65B | kr 1.70B | kr 2.00B |
Total Debt | kr 50.70M | kr 65.70M | kr 1.15B | kr 1.14B | kr 1.07B |
Net Debt | kr -64.90M | kr -84.20M | kr 999.00M | kr 978.20M | kr 418.10M |
Total Liabilities | kr 1.36B | kr 1.38B | kr 1.41B | kr 1.44B | kr 1.91B |
Stockholders' Equity | kr -67.60M | kr -46.20M | kr 238.60M | kr 260.70M | kr 89.70M |
Cash Flow | |||||
Free Cash Flow | kr -17.40M | kr 41.50M | kr 7.40M | kr -40.30M | kr 246.30M |
Operating Cash Flow | kr -16.80M | kr 43.60M | kr 25.30M | kr 26.30M | kr 253.60M |
Investing Cash Flow | kr 1.30M | kr -1.80M | kr -36.60M | kr -67.60M | kr -587.50M |
Financing Cash Flow | kr -18.90M | kr -47.60M | kr -13.20M | kr -443.80M | kr 863.20M |