| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 1.50B | kr 1.35B | kr 1.13B | kr 892.74M | kr 775.26M |
| Gross Profit | kr 348.40M | kr 281.41M | kr 662.59M | kr 500.77M | kr 449.37M |
| Operating Income | kr 168.44M | kr 113.65M | kr 70.50M | kr 23.69M | kr 33.92M |
| EBITDA | kr 308.90M | kr 213.84M | kr 163.14M | kr 92.67M | kr 123.33M |
| Net Income | kr 53.81M | kr 33.76M | kr -2.12M | kr -37.12M | kr 12.81M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 201.08M | kr 221.75M | kr 135.72M | kr 87.71M | kr 170.03M |
| Total Assets | kr 1.29B | kr 1.32B | kr 1.11B | kr 905.74M | kr 826.63M |
| Total Debt | kr 477.78M | kr 539.20M | kr 497.77M | kr 430.69M | kr 390.11M |
| Net Debt | kr 276.70M | kr 317.45M | kr 366.14M | kr 342.99M | kr 220.08M |
| Total Liabilities | kr 1.01B | kr 1.06B | kr 908.59M | kr 742.14M | kr 617.63M |
| Stockholders' Equity | kr 275.26M | kr 263.47M | kr 205.40M | kr 165.20M | kr 209.01M |
| Cash Flow | |||||
| Free Cash Flow | kr 138.32M | kr 104.02M | kr 24.68M | kr -27.42M | kr 12.41M |
| Operating Cash Flow | kr 153.43M | kr 131.47M | kr 58.55M | kr 422.00K | kr 33.04M |
| Investing Cash Flow | kr -15.11M | kr 14.45M | kr -33.87M | kr -39.16M | kr -63.95M |
| Financing Cash Flow | kr -155.68M | kr -56.89M | kr 18.63M | kr -43.91M | kr 84.44M |