2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | SEK 301,915 | SEK 238,492 | SEK 275,521 | SEK 248,672 |
- Cash | 13,585 | 10,489 | 4,363 | 4,528 |
+ Debt | 34,350 | 52,057 | 45,081 | 42,756 |
Enterprise Value | 322,680 | 280,060 | 316,239 | 286,900 |
Revenue | 99,105 | 112,332 | 126,503 | 122,878 |
% Growth | - | 13.3% | 12.6% | -2.9% |
Gross Profit | 40,173 | 45,370 | 52,170 | 49,136 |
% Margin | 40.5% | 40.4% | 41.2% | 40.0% |
EBITDA | 23,652 | 26,026 | 29,875 | 26,993 |
% Margin | 23.9% | 23.2% | 23.6% | 22.0% |
Net Income | 14,461 | 11,212 | 15,300 | 12,243 |
% Margin | 14.6% | 10.0% | 12.1% | 10.0% |
EPS Diluted | 11.52 | 12.48 | 12.18 | 9.75 |
% Growth | - | 8.3% | -2.4% | -20.0% |
Operating Cash Flow | 13,177 | 10,465 | 18,797 | 20,607 |
Capital Expenditures | -3,578 | -4,530 | -5,354 | -4,841 |
Free Cash Flow | 9,599 | 5,935 | 13,443 | 15,766 |