| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 783.68M | kr 10.99B | kr 8.74B | kr 6.40B | kr 3.78B |
| Gross Profit | $ 257.47M | kr 4.85B | kr 4.28B | kr 4.31B | kr 2.27B |
| Operating Income | $ 218.10M | kr 4.96B | kr 1.32B | kr 3.89B | kr 1.89B |
| EBITDA | $ 237.14M | kr 7.96B | kr 3.08B | kr 4.19B | kr 2.89B |
| Net Income | $ -54.67M | kr 383.29M | kr -935.36M | kr 669.61M | kr 603.31M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 291.56M | kr 3.53B | kr 2.30B | kr 1.10B | kr 2.25B |
| Total Assets | $ 1.82B | kr 19.79B | kr 18.50B | kr 15.62B | kr 12.37B |
| Total Debt | $ 311.43M | kr 3.00B | kr 1.95B | kr 1.95B | kr 3.05B |
| Net Debt | $ 76.75M | kr 369.85M | kr -347.99M | kr 846.02M | kr 1.04B |
| Total Liabilities | $ 1.76B | kr 18.68B | kr 17.77B | kr 13.54B | kr 10.66B |
| Stockholders' Equity | $ 57.20M | kr 1.11B | kr 725.64M | kr 2.08B | kr 1.71B |
| Cash Flow | |||||
| Free Cash Flow | $ -51.24M | kr 4.03B | kr 3.07B | kr 1.94B | kr 1.68B |
| Operating Cash Flow | $ 325.32M | kr 4.03B | kr 5.06B | kr 3.34B | kr 2.52B |
| Investing Cash Flow | $ -408.88M | kr -4.37B | kr -3.21B | kr -2.43B | kr -940.50M |
| Financing Cash Flow | $ 8.96M | kr 1.00B | kr -517.95M | kr -1.97B | kr -422.20M |