| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 2.92B | kr 3.28B | kr 3.46B | kr 3.14B | kr 2.42B |
| Gross Profit | kr -23.00M | kr 1.17B | kr 1.21B | kr 1.16B | kr 860.00M |
| Operating Income | kr -23.00M | kr 145.00M | kr 128.00M | kr 176.00M | kr 126.00M |
| EBITDA | kr 71.00M | kr 214.00M | kr 241.00M | kr 241.00M | kr 172.00M |
| Net Income | kr -117.00M | kr -47.00M | kr 44.00M | kr 123.00M | kr 66.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 205.00M | kr 261.00M | kr 446.00M | kr 369.00M | kr 271.00M |
| Total Assets | kr 2.75B | kr 2.97B | kr 3.15B | kr 3.12B | kr 2.13B |
| Total Debt | kr 1.12B | kr 1.01B | kr 1.06B | kr 1.09B | kr 589.00M |
| Net Debt | kr 917.00M | kr 745.00M | kr 610.00M | kr 721.00M | kr 318.00M |
| Total Liabilities | kr 1.78B | kr 1.87B | kr 2.01B | kr 2.01B | kr 1.22B |
| Stockholders' Equity | kr 971.00M | kr 1.09B | kr 1.13B | kr 1.11B | kr 912.00M |
| Cash Flow | |||||
| Free Cash Flow | kr -68.00M | kr 59.00M | kr 223.00M | kr -90.00M | kr 91.00M |
| Operating Cash Flow | kr -46.00M | kr 59.00M | kr 242.00M | kr -72.00M | kr 114.00M |
| Investing Cash Flow | kr -20.00M | kr -162.00M | kr -83.00M | kr -238.00M | kr -181.00M |
| Financing Cash Flow | kr 16.00M | kr -89.00M | kr -67.00M | kr 402.00M | kr 244.00M |