Financials
Cash flow
Fundamentals currency is DKK
| Fiscal date | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Operating activities | 1.2B | 146.2M | 6.3B | 5.3B |
| Net income | 1.2B | 171.2M | 5.6B | 6.9B |
| Depreciation | 71M | 7.7M | 295M | 362M |
| Deferred taxes | — | — | — | — |
| StockBased compensation | 128M | 13.5M | 586M | 439M |
| Other non cash items | -77M | -16.3M | -912M | -285M |
| Accounts receivable | -166M | -29.7M | 797M | -2.1B |
| Accounts payable | — | — | — | — |
| Other assets liabilities | -9M | -93.4K | -57M | 0 |
| Investing activities | -5.6B | -182.8M | -1.3B | -2.8B |
| Capital expenditures | -37M | -3.5M | -366M | -317M |
| Net intangibles | -18M | -2.2M | -10M | 0 |
| Net acquisitions | 0 | -228.7M | 0 | 0 |
| Purchase of investments | -995M | -161.3M | -10.9B | -9.7B |
| Sale of investments | 2.6B | 210.7M | 10.0B | 7.3B |
| Other investing activity | -7.2B | — | — | — |
| Financing activities | 4.8B | -75.6M | -758M | -1.1B |
| Long term debt issuance | — | — | — | — |
| Long term debt payments | -13M | -1.1M | -91M | -73M |
| Short term debt issuance | — | — | — | — |
| Common stock issuance | 5.5B | — | — | — |
| Common stock repurchase | -430M | -72.4M | -564M | -908M |
| Common dividends | — | — | — | — |
| Other financing charges | -291M | -2.0M | -103M | -88M |
| End cash position | 1.7B | 184.1M | 14.9B | 9.9B |
| Income tax paid | — | — | — | — |
| Interest paid | — | — | — | — |
| Free cash flow | 1.1B | 139.5M | 7.0B | 3.6B |
Access the full
/cash_flow
historical dataset via the API — starting from the
Pro plan (individual) and the Venture plan (business) and above.