kr3.15B
Revenue
kr-4.90
Earnings Per Share
65.18%
Gross Margin %
kr1.16B
Free Cash Flow
Revenue
3,150.79
Earnings Per Share
-4.90
Gross Margin %
65.18
Free Cash Flow
1,159.01
Stock Value
Financials
| Year | Year | TTM | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rev. | Revenue | N/A | kr3.15B | kr3.15B | kr1.90B | kr1.85B | kr662.50M | kr501.00M | kr1.37B | kr1.01B | kr1.02B | kr1.22B | kr1.21B | kr1.02B | kr523.60M | kr314.07M | kr74.78M | kr208.81M | kr332.10M | kr175.29M | kr247.60M | kr164.78M |
| GM % | Gross Margin % | 66.66% | 65.18% | 53.99% | 30.08% | 36.35% | 46.45% | 49.04% | 78.79% | 70.42% | 59.32% | 59.31% | 60.02% | 49.49% | 22.96% | -41.52% | -87.34% | 5.82% | 80.59% | 22.25% | 28.27% | 58.56% |
| OM | Operating Margin | 24.70% | 21.28% | -2.25% | -16.49% | 21.36% | -49.58% | -70.81% | 25.78% | 3.28% | 1.33% | 1.37% | 2.76% | -3.12% | -58.87% | -,150.95% | 0.00% | -,100.35% | -19.58% | -,116.24% | -48.37% | -49.96% |
| EPS | Earnings Per Share | kr9.61 | kr-4.90 | kr-4.90 | kr-7.36 | kr5.43 | kr-10.70 | kr-11.20 | kr5.70 | kr1.00 | kr2.10 | kr1.00 | kr-1.80 | kr-9.20 | kr-12.90 | kr-33.50 | kr-34.00 | kr-15.75 | kr-7.16 | kr-21.73 | kr-7.67 | kr-8.94 |
| Div. | Dividends | N/A | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 | kr0.00 |
| PR % | Payout Ratio % | 0 | -0.00% | -0.00% | -0.00% | 0.00% | -0.00% | -0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% |
| Sha. | Shares | N/AM | 77.81M | 71.67M | 70.36M | 58.34M | 32.32M | 32.26M | 32.22M | 31.34M | 28.02M | 27.67M | 26.09M | 26.09M | 26.09M | 12.96M | 7.95M | 7.82M | 7.82M | 6.38M | 5.8M | 4.64M |
| OCF | Operating Cash Flow | N/A | kr220.05M | kr220.05M | kr-,358.50M | kr571.91M | kr-,275.91M | kr-,288.53M | kr216.07M | kr267.60M | kr105.32M | kr338.75M | kr147.08M | kr20.10M | kr-,375.24M | kr-,239.86M | kr-,484.14M | kr-22.41M | kr-7.45M | kr-,194.09M | kr0.00M | kr0.00M |
| FCF | Free Cash Flow | N/A | kr1.16B | kr-,141.19M | kr-,841.63M | kr367.08M | kr-,636.01M | kr-,490.00M | kr159.71M | kr178.06M | kr73.67M | kr232.76M | kr-8.35M | kr-25.11M | kr-,406.42M | kr-,285.54M | kr-,580.16M | kr-,102.55M | kr-30.16M | kr-,268.25M | kr0.00M | kr0.00M |
| FCFS | Free Cash Flow Per Share | kr-10.53 | kr1.85 | kr-16.49 | kr-22.45 | kr-2.49 | kr-91.29 | kr-15.52 | kr4.34 | kr5.85 | kr1.63 | kr8.83 | kr-0.32 | kr-0.96 | kr-20.05 | kr-25.92 | kr-74.17 | kr-13.12 | kr18.78 | kr-43.00 | kr-41.34 | kr-60.38 |
