| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 7.79B | kr 7.58B | kr 8.15B | kr 6.57B | kr 3.49B |
| Gross Profit | kr 459.00M | kr 3.17B | kr 3.50B | kr 2.87B | kr 1.53B |
| Operating Income | kr 459.00M | kr 680.00M | kr 1.12B | kr 1.03B | kr 355.10M |
| EBITDA | kr 766.00M | kr 1.10B | kr 1.62B | kr 1.26B | kr 483.40M |
| Net Income | kr -14.00M | kr 346.00M | kr 848.00M | kr 795.00M | kr 253.10M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 661.00M | kr 633.00M | kr 813.00M | kr 552.00M | kr 675.10M |
| Total Assets | kr 8.06B | kr 8.96B | kr 8.73B | kr 7.39B | kr 4.72B |
| Total Debt | kr 3.02B | kr 3.07B | kr 3.49B | kr 2.35B | kr 1.92B |
| Net Debt | kr 2.36B | kr 2.44B | kr 2.68B | kr 1.80B | kr 1.25B |
| Total Liabilities | kr 4.59B | kr 4.91B | kr 5.30B | kr 4.58B | kr 3.07B |
| Stockholders' Equity | kr 3.44B | kr 4.02B | kr 3.40B | kr 2.77B | kr 1.64B |
| Cash Flow | |||||
| Free Cash Flow | kr 487.00M | kr 596.00M | kr 426.00M | kr 190.50M | kr -97.60M |
| Operating Cash Flow | kr 585.00M | kr 921.00M | kr 944.00M | kr 669.50M | kr 104.70M |
| Investing Cash Flow | kr -272.00M | kr -508.00M | kr -1.43B | kr -1.10B | kr -1.15B |
| Financing Cash Flow | kr -199.00M | kr -613.00M | kr 770.00M | kr 270.60M | kr 1.51B |