| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | € 738.30M | € 647.20M | € 775.20M | kr 6.49B | kr 3.71B |
| Gross Profit | € 249.50M | € 214.40M | € 246.90M | kr 2.04B | kr 1.26B |
| Operating Income | € 64.50M | € 48.00M | € 70.70M | kr 456.55M | kr 240.81M |
| EBITDA | € 81.70M | € 71.70M | € 95.60M | kr 617.96M | kr 333.24M |
| Net Income | € 43.80M | € 28.00M | € 51.10M | kr 287.15M | kr 152.84M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | € 145.80M | € 48.70M | € 3.50M | kr 272.70M | kr 428.04M |
| Total Assets | € 741.30M | € 556.00M | € 52.15M | kr 5.87B | kr 3.31B |
| Total Debt | € 114.20M | € 162.30M | € 15.11M | kr 1.90B | kr 999.48M |
| Net Debt | € -31.60M | € 113.60M | € 11.61M | kr 1.63B | kr 571.44M |
| Total Liabilities | € 427.40M | € 357.10M | € 35.68M | kr 4.37B | kr 2.08B |
| Stockholders' Equity | € 313.90M | € 198.90M | € 16.48M | kr 1.51B | kr 1.23B |
| Cash Flow | |||||
| Free Cash Flow | € 93.60M | € 34.40M | € 3.83M | kr 63.76M | kr -7.32M |
| Operating Cash Flow | € 93.60M | € 43.70M | € 5.30M | kr 160.31M | kr 38.65M |
| Investing Cash Flow | € -12.40M | € -8.60M | € -16.62M | kr -960.77M | kr -46.64M |
| Financing Cash Flow | € 17.60M | € -27.20M | € -30.17M | kr 620.24M | kr 237.36M |