| Market Cap | — | |
| Enterprise Value | — | |
| Revenue | — | — |
| Gross Profit | — | — |
| EBITDA | — | — |
| Net Income | SEK 330.0M | — |
| Diluted EPS | SEK 0.95 | — |
| Free Cash Flow | — | — |
| Ratio | 2020 | 2021 | 2022 | 2023 | 2024 | Trend · 5y | vs own |
|---|---|---|---|---|---|---|---|
| ▾Returns on Capital | |||||||
| Return on Equity | 0.67% | 38.58% | 21.83% | −0.40% | 6.94% | 50% | |
| Return on Assets | — | 14.87% | 8.23% | −0.17% | 3.22% | 38% | |
| Return on Capital Employed | — | 24.72% | 13.86% | 3.23% | 8.66% | 38% | |
| ▸DuPont factors (ROE drivers) · 3 ratios | |||||||
| ▸Earnings quality · 2 ratios | |||||||
| ▸Liquidity & coverage · 5 ratios | |||||||
| ▸Leverage · 6 ratios | |||||||
| ▸Per share · 3 ratios | |||||||
| Line | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| SG&A Expense | — | — | SEK 38.0M | SEK 36.0M | SEK 81.0M |
| YoY % | -5.3% | +125.0% | |||
| Interest Expense | SEK 7.0M | SEK 23.0M | SEK 80.0M | SEK 136.0M | SEK 318.0M |
| YoY % | +228.6% | +247.8% | +70.0% | +133.8% | |
| Interest & Investment Income | SEK 0 | SEK 0 | SEK 5.0M | SEK 3.0M | SEK 9.0M |
| YoY % | -40.0% | +200.0% | |||
| Pretax Income | SEK 69.0M | SEK 396.0M | SEK 420.0M | SEK 8.0M | SEK 439.0M |
| YoY % | +473.9% | +6.1% | -98.1% | +5387.5% | |
| Income from Continuing Operations | SEK 53.0M | SEK 317.0M | SEK 323.0M | -SEK 8.0M | SEK 331.0M |
| YoY % | +498.1% | +1.9% | |||
| Income from Discontinued Operations | -SEK 51.0M | -SEK 24.0M | -SEK 5.0M | -SEK 1.0M | -SEK 1.0M |
| Net Income (incl. NCI) | SEK 2.0M | SEK 293.0M | SEK 318.0M | -SEK 9.0M | SEK 330.0M |
| YoY % | +14550.0% | +8.5% | |||
| EPS (Basic) | SEK 0.00 | SEK 3.49 | SEK 2.52 | -SEK 0.05 | SEK 0.96 |
| YoY % | -27.8% | ||||
| EPS (Diluted) | — | — | SEK 2.52 | -SEK 0.05 | SEK 0.95 |
| Weighted Avg Shares (Basic) | 41.3M | 78.8M | — | — | — |
| YoY % | +90.7% |
Statement lines are XBRL facts as filed with the company's home regulator (SEC EDGAR for US filers; ESEF/EDINET and other national regulators for foreign filers); ratios and other derived figures are computed from them. A blank cell means the tag was absent — never imputed.
