| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 1.92B | kr 2.09B | kr 1.88B | kr 2.04B | kr 614.30M |
| Gross Profit | kr 1.56B | kr 1.55B | kr 1.41B | kr 1.50B | kr 276.30M |
| Operating Income | kr -138.80M | kr 243.50M | kr -291.50M | kr 129.60M | kr -88.10M |
| EBITDA | kr 471.10M | kr 489.10M | kr 472.10M | kr 576.30M | kr 19.80M |
| Net Income | kr -236.40M | kr 156.10M | kr -268.10M | kr 96.80M | kr -148.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 321.50M | kr 478.30M | kr 405.20M | kr 481.20M | kr 1.08B |
| Total Assets | kr 4.91B | kr 4.87B | kr 4.95B | kr 6.01B | kr 4.57B |
| Total Debt | kr 69.00M | kr 80.90M | kr 145.10M | kr 458.50M | kr 516.40M |
| Net Debt | kr -252.50M | kr -397.40M | kr -260.10M | kr -22.70M | kr -568.50M |
| Total Liabilities | kr 939.80M | kr 972.30M | kr 1.05B | kr 1.41B | kr 1.43B |
| Stockholders' Equity | kr 3.97B | kr 3.90B | kr 3.90B | kr 4.60B | kr 3.14B |
| Cash Flow | |||||
| Free Cash Flow | kr -137.90M | kr 190.70M | kr 174.50M | kr 4.20M | kr -178.10M |
| Operating Cash Flow | kr 194.10M | kr 437.80M | kr 374.60M | kr 162.70M | kr -125.10M |
| Investing Cash Flow | kr -306.50M | kr -231.60M | kr -58.00M | kr -625.80M | kr -1.35B |
| Financing Cash Flow | kr -66.30M | kr -126.00M | kr -331.80M | kr -164.20M | kr 2.47B |