| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 5.90B | kr 6.19B | kr 5.18B | kr 4.04B | kr 3.67B |
| Gross Profit | kr 2.32B | kr 2.25B | kr 1.87B | kr 1.52B | kr 1.39B |
| Operating Income | kr 592.50M | kr 601.90M | kr 480.20M | kr 458.90M | kr 219.00M |
| EBITDA | kr 900.10M | kr 863.80M | kr 704.50M | kr 632.10M | kr 372.70M |
| Net Income | kr 345.20M | kr 340.90M | kr 328.70M | kr 305.30M | kr 110.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 825.20M | kr 815.20M | kr 721.20M | kr 541.60M | kr 466.80M |
| Total Assets | kr 7.25B | kr 6.42B | kr 6.22B | kr 4.73B | kr 4.25B |
| Total Debt | kr 2.48B | kr 2.12B | kr 2.13B | kr 1.51B | kr 1.77B |
| Net Debt | kr 1.65B | kr 1.30B | kr 1.41B | kr 965.60M | kr 1.30B |
| Total Liabilities | kr 4.53B | kr 4.05B | kr 4.03B | kr 3.01B | kr 2.95B |
| Stockholders' Equity | kr 2.72B | kr 2.37B | kr 2.19B | kr 1.72B | kr 1.30B |
| Cash Flow | |||||
| Free Cash Flow | kr 343.20M | kr 380.70M | kr 174.90M | kr 410.80M | kr 219.30M |
| Operating Cash Flow | kr 595.90M | kr 576.30M | kr 345.70M | kr 519.80M | kr 327.50M |
| Investing Cash Flow | kr -293.50M | kr -236.70M | kr -615.30M | kr -120.90M | kr -181.50M |
| Financing Cash Flow | kr -321.20M | kr -224.20M | kr 402.70M | kr -356.80M | kr -79.00M |