| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 1.29B | kr 1.06B | kr 659.34M | kr 221.70M | kr 902.89M |
| Gross Profit | kr 216.90M | kr 531.31M | kr 95.43M | kr 143.40M | kr 265.94M |
| Operating Income | kr 51.30M | kr 63.90M | kr 10.47M | kr -28.95M | kr 51.49M |
| EBITDA | kr 86.00M | kr 78.60M | kr 26.41M | kr -26.76M | kr 102.69M |
| Net Income | kr 45.30M | kr 29.87M | kr -23.73M | kr -21.41M | kr 347.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 149.00M | kr 99.38M | kr 35.98M | kr 61.12M | kr 221.73M |
| Total Assets | kr 1.09B | kr 829.27M | kr 667.64M | kr 712.37M | kr 490.17M |
| Total Debt | kr 322.80M | kr 202.62M | kr 215.97M | kr 186.61M | kr 5.14M |
| Net Debt | kr 173.80M | kr 103.25M | kr 179.98M | kr 125.49M | kr -216.59M |
| Total Liabilities | kr 688.70M | kr 517.27M | kr 377.22M | kr 400.23M | kr 192.35M |
| Stockholders' Equity | kr 394.30M | kr 319.44M | kr 285.10M | kr 308.75M | kr 297.81M |
| Cash Flow | |||||
| Free Cash Flow | kr 64.20M | kr 106.43M | kr -56.61M | kr -36.26M | kr 317.56M |
| Operating Cash Flow | kr 79.72M | kr 116.57M | kr -51.00M | kr -33.01M | kr 340.42M |
| Investing Cash Flow | kr -94.40M | kr 37.33M | kr 18.60M | kr -26.12M | kr -349.91M |
| Financing Cash Flow | kr 64.25M | kr -94.18M | kr 7.96M | kr -33.17M | kr 81.24M |