| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 1.30B | kr 1.30B | kr 949.10M | kr 995.30M | kr 1.03B |
| Gross Profit | kr 547.90M | kr 624.70M | kr 538.30M | kr 562.90M | kr 620.50M |
| Operating Income | kr 58.10M | kr -74.90M | kr 149.90M | kr 191.50M | kr 244.40M |
| EBITDA | kr 117.60M | kr 202.70M | kr 370.80M | kr 33.60M | kr 379.40M |
| Net Income | kr 66.20M | kr 61.70M | kr 264.40M | kr 2.10M | kr 273.60M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 927.30M | kr 893.30M | kr 812.80M | kr 764.30M | kr 882.80M |
| Total Assets | kr 1.54B | kr 1.54B | kr 1.61B | kr 1.21B | kr 1.32B |
| Total Debt | kr 150.60M | kr 156.20M | kr 154.30M | kr 118.70M | kr 124.80M |
| Net Debt | kr 38.00M | kr 117.30M | kr -6.10M | kr -68.10M | kr -4.90M |
| Total Liabilities | kr 327.80M | kr 393.20M | kr 456.50M | kr 215.90M | kr 240.60M |
| Stockholders' Equity | kr 1.21B | kr 1.15B | kr 1.16B | kr 995.40M | kr 1.08B |
| Cash Flow | |||||
| Free Cash Flow | kr 31.40M | kr -33.70M | kr 114.20M | kr 171.10M | kr 130.60M |
| Operating Cash Flow | kr 86.50M | kr 15.50M | kr 126.10M | kr 191.30M | kr 156.10M |
| Investing Cash Flow | kr 9.50M | kr -46.50M | kr -40.20M | kr -43.80M | kr -88.20M |
| Financing Cash Flow | kr -22.30M | kr -90.50M | kr -112.30M | kr -90.40M | kr -91.70M |