Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 450.70M | kr 499.10M | kr 488.40M | kr 437.10M | kr 411.80M |
Gross Profit | kr 374.80M | kr 263.50M | kr 312.30M | kr 263.70M | kr 247.70M |
Operating Income | kr -24.40M | kr 8.20M | kr -114.20M | kr -47.40M | kr -65.20M |
EBITDA | kr 137.40M | kr 81.70M | kr -9.30M | kr 45.80M | kr 20.60M |
Net Income | kr 4.10M | kr 4.10M | kr -93.60M | kr -40.00M | kr -67.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 651.10M | kr 566.10M | kr 97.90M | kr 354.00M | kr 290.10M |
Total Assets | kr 3.45B | kr 3.69B | kr 4.20B | kr 3.47B | kr 3.20B |
Total Debt | kr 0.00 | kr 131.00M | kr 3.46B | kr 572.30M | kr 358.70M |
Net Debt | kr 0.00 | kr 3.08B | kr 3.47B | kr 587.20M | kr 373.60M |
Total Liabilities | kr 2.90B | kr 3.21B | kr 3.73B | kr 2.93B | kr 2.61B |
Stockholders' Equity | kr 559.20M | kr 480.20M | kr 470.50M | kr 548.00M | kr 588.00M |
Cash Flow | |||||
Free Cash Flow | kr 304.60M | kr -55.10M | kr 831.60M | kr -89.20M | kr -204.50M |
Operating Cash Flow | kr 436.30M | kr -312.00M | kr 923.30M | kr 1.10M | kr -130.00M |
Investing Cash Flow | kr -131.70M | kr -96.70M | kr -91.60M | kr -90.20M | kr -74.50M |
Financing Cash Flow | kr -3.20M | kr -387.10M | kr 11.60M | kr -8.20M | kr 119.30M |