| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 2.96B | kr 2.30B | kr 2.38B | kr 4.33B | kr 4.31B |
| Gross Profit | kr 138.89M | kr 507.89M | kr 517.18M | kr 836.92M | kr 874.90M |
| Operating Income | kr 15.37M | kr 55.79M | kr 61.99M | kr 268.01M | kr 354.99M |
| EBITDA | kr 61.27M | kr 100.64M | kr 105.58M | kr 312.98M | kr 401.39M |
| Net Income | kr -26.24M | kr -5.13M | kr 14.66M | kr 170.31M | kr 264.55M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 377.51M | kr 300.59M | kr 223.45M | kr 5.21M | kr 55.42M |
| Total Assets | kr 3.90B | kr 3.37B | kr 3.26B | kr 3.57B | kr 3.58B |
| Total Debt | kr 574.98M | kr 571.90M | kr 579.55M | kr 773.07M | kr 768.38M |
| Net Debt | kr 197.48M | kr 271.31M | kr 356.10M | kr 767.86M | kr 712.96M |
| Total Liabilities | kr 1.81B | kr 1.29B | kr 1.17B | kr 1.69B | kr 1.69B |
| Stockholders' Equity | kr 2.09B | kr 2.08B | kr 2.10B | kr 1.88B | kr 1.88B |
| Cash Flow | |||||
| Free Cash Flow | kr 115.95M | kr 110.00M | kr 227.87M | kr 232.91M | kr 236.72M |
| Operating Cash Flow | kr 135.81M | kr 115.47M | kr 249.44M | kr 268.47M | kr 258.48M |
| Investing Cash Flow | kr -33.93M | kr -10.89M | kr -20.14M | kr -116.55M | kr -21.76M |
| Financing Cash Flow | kr -25.30M | kr -27.90M | kr -9.21M | kr -192.32M | kr -261.43M |