| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 8.10B | kr 7.71B | kr 7.05B | kr 4.80B | kr 1.52B |
| Gross Profit | kr 281.00M | kr 2.43B | kr 339.00M | kr 1.62B | kr 527.00M |
| Operating Income | kr 281.00M | kr 346.00M | kr 291.00M | kr 239.00M | kr -313.00M |
| EBITDA | kr 615.00M | kr 690.00M | kr 576.00M | kr 476.00M | kr -50.00M |
| Net Income | kr 17.00M | kr 124.00M | kr -106.00M | kr -36.00M | kr -342.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 321.00M | kr 432.00M | kr 401.00M | kr 380.00M | kr 421.00M |
| Total Assets | kr 8.78B | kr 9.35B | kr 8.92B | kr 8.90B | kr 6.61B |
| Total Debt | kr 2.75B | kr 2.22B | kr 1.77B | kr 2.69B | kr 1.84B |
| Net Debt | kr 2.43B | kr 1.79B | kr 1.37B | kr 2.31B | kr 1.42B |
| Total Liabilities | kr 3.89B | kr 4.12B | kr 4.05B | kr 4.86B | kr 3.92B |
| Stockholders' Equity | kr 4.89B | kr 5.22B | kr 4.87B | kr 4.04B | kr 2.69B |
| Cash Flow | |||||
| Free Cash Flow | kr 294.00M | kr 146.00M | kr 927.00M | kr 108.00M | kr 28.00M |
| Operating Cash Flow | kr 406.00M | kr 300.00M | kr 1.09B | kr 255.00M | kr 82.00M |
| Investing Cash Flow | kr -234.00M | kr -299.00M | kr -423.00M | kr -1.05B | kr -2.46B |
| Financing Cash Flow | kr -245.00M | kr 18.00M | kr -385.00M | kr 712.00M | kr 2.71B |