| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 1.19B | kr 1.06B | kr 999.72M | kr 1.08B | kr 1.39B |
| Gross Profit | kr 72.26M | kr 457.10M | kr 433.19M | kr -33.70M | kr 38.67M |
| Operating Income | kr 72.26M | kr 41.68M | kr 30.74M | kr -33.70M | kr 38.67M |
| EBITDA | kr 115.48M | kr 93.20M | kr 82.42M | kr -97.50M | kr 93.93M |
| Net Income | kr 57.46M | kr 32.42M | kr 19.30M | kr -154.56M | kr 17.36M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 157.07M | kr 114.21M | kr 91.92M | kr 56.00M | kr 160.73M |
| Total Assets | kr 722.08M | kr 746.12M | kr 760.92M | kr 776.07M | kr 960.86M |
| Total Debt | kr 134.66M | kr 110.80M | kr 132.75M | kr 152.20M | kr 117.28M |
| Net Debt | kr -22.41M | kr -3.41M | kr 40.83M | kr 96.20M | kr -43.45M |
| Total Liabilities | kr 281.76M | kr 304.01M | kr 322.37M | kr 328.48M | kr 352.81M |
| Stockholders' Equity | kr 440.32M | kr 442.11M | kr 438.55M | kr 447.59M | kr 608.04M |
| Cash Flow | |||||
| Free Cash Flow | kr 123.23M | kr 74.10M | kr 70.77M | kr -62.42M | kr 28.25M |
| Operating Cash Flow | kr 126.18M | kr 85.10M | kr 82.20M | kr -40.48M | kr 58.19M |
| Investing Cash Flow | kr -13.78M | kr -10.99M | kr -11.44M | kr -24.33M | kr -88.09M |
| Financing Cash Flow | kr -62.71M | kr -49.97M | kr -29.35M | kr -43.57M | kr 102.56M |