| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 113.17M | € 102.16M | kr 448.68M | kr 669.54M | kr 322.76M |
| Gross Profit | € 17.58M | € 29.90M | kr 55.20M | kr 253.72M | kr 156.51M |
| Operating Income | € -15.49M | € -18.71M | kr 24.99M | kr -87.03M | kr 38.65M |
| EBITDA | € -3.08M | € -9.46M | kr 29.01M | kr -15.77M | kr 82.87M |
| Net Income | € -40.17M | € -30.61M | kr 67.39M | kr -5.66M | kr 19.94M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 12.66M | € 2.55M | kr 13.15M | kr 25.71M | kr 7.47M |
| Total Assets | € 511.92M | € 482.76M | kr 5.05B | kr 3.68B | kr 1.71B |
| Total Debt | € 197.12M | € 168.57M | kr 1.25B | kr 1.16B | kr 517.74M |
| Net Debt | € 184.46M | € 166.02M | kr 1.24B | kr 1.13B | kr 510.27M |
| Total Liabilities | € 228.26M | € 212.30M | kr 1.69B | kr 1.40B | kr 591.79M |
| Stockholders' Equity | € 283.65M | € 267.76M | kr 3.35B | kr 2.27B | kr 1.12B |
| Cash Flow | |||||
| Free Cash Flow | € -51.86M | € -37.38M | kr -62.76M | kr -138.89M | kr -307.15M |
| Operating Cash Flow | € -37.86M | € -14.84M | kr -42.31M | kr 4.41M | kr 1.30M |
| Investing Cash Flow | € -13.74M | € -23.54M | kr -218.26M | kr -5.36M | kr -302.92M |
| Financing Cash Flow | € 61.59M | € 39.76M | kr 60.52M | kr 18.53M | kr 158.50M |