2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | SEK 14,058 | SEK 12,468 | SEK 23,569 | SEK 32,370 |
- Cash | 95 | 100 | 103 | 112 |
+ Debt | 283 | 329 | 541 | 504 |
Enterprise Value | 14,247 | 12,696 | 24,007 | 32,762 |
Revenue | 728 | 889 | 1,005 | 1,395 |
% Growth | - | 22.1% | 13.0% | 38.8% |
Gross Profit | 733 | 899 | 848 | 1,405 |
% Margin | 100.6% | 101.1% | 84.4% | 100.8% |
EBITDA | 303 | 449 | 529 | 723 |
% Margin | 41.6% | 50.5% | 52.6% | 51.9% |
Net Income | 157 | 294 | 339 | 339 |
% Margin | 21.5% | 33.0% | 33.7% | 24.3% |
EPS Diluted | 1.55 | 2.93 | 3.47 | 5.00 |
% Growth | - | 89.0% | 18.4% | 44.1% |
Operating Cash Flow | 235 | 356 | 396 | 567 |
Capital Expenditures | -7 | -16 | -39 | -24 |
Free Cash Flow | 228 | 341 | 357 | 543 |