kr9.79B
Revenue
kr41.40
Earnings Per Share
7.36%
Gross Margin %
kr264.00M
Free Cash Flow
Revenue
9,788.00
Earnings Per Share
41.40
Gross Margin %
7.36
Free Cash Flow
264.00
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 | kr9.79B | kr8.65B | kr7.20B | kr5.95B | kr6.86B | kr57.50M | kr59.80M | kr76.00M | kr58.00M | kr70.00M | kr4.00B | kr5.33B | kr5.09B | kr4.60B | kr4.98B | kr6.10B | kr6.39B | kr6.02B | kr4.61B | kr4.02B |
| GM % | Gross Margin % | 5.43% | 7.36% | 7.23% | 7.41% | 7.31% | 5.67% | 21.04% | 24.58% | 21.03% | 20.73% | 22.30% | 22.16% | -0.34% | 1.13% | 6.76% | 7.84% | 6.59% | 4.91% | 4.15% | 5.74% | 6.51% |
| OM | Operating Margin | 1.91% | 3.74% | 3.00% | 1.89% | 1.63% | 0.08% | 9.91% | 14.38% | 13.49% | 12.26% | 13.96% | 15.65% | -4.96% | -3.36% | 1.31% | 3.38% | 3.03% | 1.80% | 0.63% | 1.63% | 1.84% |
| EPS | Earnings Per Share | kr-0.85 | kr41.40 | kr28.59 | kr23.87 | kr17.32 | kr1.85 | kr-71.40 | kr-9.50 | kr-0.10 | kr24.40 | kr-41.80 | kr6.00 | kr-63.70 | kr-31.60 | kr10.10 | kr27.10 | kr35.80 | kr31.40 | kr4.60 | kr14.28 | kr16.82 |
| 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 | kr8.00 | kr10.00 | kr10.00 | kr6.00 | kr0.00 | kr40.00 | kr50.00 |
| PR % | Payout Ratio % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.00% | 0.00% | 0 | 0.00% | -0.00% | -0.00% | 79.21% | 36.90% | 27.93% | 19.11% | 0.00% | 280.11% | 297.27% |
| Sha. | Shares | N/AM | 7.7M | 7.67M | 7.68M | 7.77M | 7.79M | 4.21M | 4.21M | 4.21M | 4.21M | 4.21M | 4.2M | 4.2M | 4.2M | 4.2M | 4.25M | 4.33M | 4.3M | 4.3M | 4.33M | 4.3M |
| OCF | Operating Cash Flow | N/A | kr792.60M | kr213.00M | kr76.40M | kr136.60M | kr58.80M | kr-17.10M | kr0.00M | kr7.30M | kr2.50M | kr0.00M | kr16.50M | kr-69.40M | kr-,142.00M | kr-,167.00M | kr274.40M | kr0.00M | kr0.00M | kr0.00M | kr0.00M | kr0.00M |
| FCF | Free Cash Flow | N/A | kr264.00M | kr137.00M | kr-,162.10M | kr53.00M | kr-,124.20M | kr-17.10M | kr0.00M | kr7.30M | kr2.50M | kr0.00M | kr-52.50M | kr-,106.10M | kr-,209.10M | kr-,296.90M | kr147.00M | kr0.00M | kr0.00M | kr0.00M | kr0.00M | kr0.00M |
| FCFS | Free Cash Flow Per Share | kr72.26 | kr91.44 | kr16.58 | kr-22.14 | kr6.58 | kr-5.25 | kr-4.07 | kr0.76 | kr1.74 | kr0.60 | kr0.69 | kr1.45 | kr-28.60 | kr-49.79 | kr-70.69 | kr35.00 | kr44.14 | kr-31.37 | kr7.88 | kr11.71 | kr-24.82 |
