| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 1.92B | kr 813.33M | kr 689.10M | kr 501.98M | kr 431.39M |
| Gross Profit | kr 623.82M | kr 405.74M | kr 332.31M | kr 237.01M | kr 195.95M |
| Operating Income | kr 176.94M | kr 12.16M | kr -22.85M | kr -82.91M | kr -15.92M |
| EBITDA | kr 253.74M | kr 71.86M | kr 33.67M | kr -45.24M | kr 11.95M |
| Net Income | kr -32.27M | kr -5.94M | kr -21.36M | kr -74.39M | kr -13.52M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 422.60M | kr 235.07M | kr 137.43M | kr 43.55M | kr 138.05M |
| Total Assets | kr 2.01B | kr 577.92M | kr 546.85M | kr 507.94M | kr 576.73M |
| Total Debt | kr 954.38M | kr 89.57M | kr 69.89M | kr 38.31M | kr 29.85M |
| Net Debt | kr 531.78M | kr -145.50M | kr -59.27M | kr -5.24M | kr -108.20M |
| Total Liabilities | kr 1.64B | kr 229.28M | kr 209.06M | kr 157.36M | kr 175.59M |
| Stockholders' Equity | kr 347.83M | kr 348.64M | kr 337.79M | kr 350.59M | kr 401.13M |
| Cash Flow | |||||
| Free Cash Flow | kr 4.52M | kr 77.95M | kr 37.47M | kr -94.78M | kr -39.71M |
| Operating Cash Flow | kr 52.05M | kr 97.99M | kr 60.25M | kr -56.65M | kr -27.59M |
| Investing Cash Flow | kr -616.94M | kr -20.04M | kr -22.79M | kr -58.14M | kr -89.05M |
| Financing Cash Flow | kr 752.42M | kr 19.68M | kr 49.56M | kr 25.44M | kr 138.17M |