| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 3.78B | kr 4.42B | kr 5.76B | kr 6.93B | kr 1.05B |
| Gross Profit | kr 1.97B | kr 2.16B | kr 2.69B | kr 3.17B | kr 654.00M |
| Operating Income | kr 91.00M | kr 214.00M | kr 318.00M | kr 378.00M | kr 45.00M |
| EBITDA | kr 556.00M | kr 674.00M | kr 836.00M | kr 773.00M | kr 165.00M |
| Net Income | kr -137.00M | kr -374.00M | kr -374.00M | kr 141.00M | kr 3.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 177.00M | kr 174.00M | kr 345.00M | kr 608.00M | kr 1.52B |
| Total Assets | kr 6.76B | kr 7.63B | kr 8.38B | kr 9.95B | kr 8.32B |
| Total Debt | kr 2.09B | kr 2.14B | kr 2.45B | kr 3.38B | kr 3.00B |
| Net Debt | kr 2.27B | kr 1.97B | kr 2.11B | kr 2.77B | kr 1.49B |
| Total Liabilities | kr 3.18B | kr 3.70B | kr 4.32B | kr 5.57B | kr 4.72B |
| Stockholders' Equity | kr 3.56B | kr 3.91B | kr 4.05B | kr 4.37B | kr 3.59B |
| Cash Flow | |||||
| Free Cash Flow | kr 231.00M | kr 333.00M | kr 566.00M | kr 361.00M | kr -85.00M |
| Operating Cash Flow | kr 314.00M | kr 377.00M | kr 634.00M | kr 421.00M | kr -10.00M |
| Investing Cash Flow | kr -143.00M | kr -275.00M | kr -32.00M | kr -1.27B | kr -2.58B |
| Financing Cash Flow | kr -152.00M | kr -416.00M | kr -860.00M | kr -48.00M | kr 3.78B |