| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 26.00M | kr 590.00M | kr 638.80M | kr 624.30M | kr 565.00M |
| Gross Profit | kr -55.50M | kr 517.90M | kr 549.90M | kr 521.70M | kr 486.10M |
| Operating Income | kr -346.90M | kr -140.30M | kr -109.50M | kr -214.20M | kr -224.90M |
| EBITDA | kr -285.90M | kr 58.60M | kr -22.10M | kr -73.90M | kr -141.30M |
| Net Income | kr -129.80M | kr -203.00M | kr -128.30M | kr -177.60M | kr -223.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 912.40M | kr 123.30M | kr 171.00M | kr 351.80M | kr 504.10M |
| Total Assets | kr 1.30B | kr 594.80M | kr 786.60M | kr 1.11B | kr 1.27B |
| Total Debt | kr 492.20M | kr 476.00M | kr 473.80M | kr 539.60M | kr 550.50M |
| Net Debt | kr -420.20M | kr 352.70M | kr 302.80M | kr 407.40M | kr 46.40M |
| Total Liabilities | kr 812.20M | kr 721.10M | kr 727.70M | kr 915.10M | kr 924.10M |
| Stockholders' Equity | kr 490.60M | kr -126.30M | kr 58.90M | kr 193.90M | kr 349.60M |
| Cash Flow | |||||
| Free Cash Flow | kr 173.00M | kr -37.20M | kr -113.90M | kr -180.50M | kr -281.80M |
| Operating Cash Flow | kr 173.00M | kr -32.60M | kr -95.00M | kr -156.60M | kr -229.00M |
| Investing Cash Flow | kr 635.90M | kr -5.30M | kr 200.80M | kr -234.70M | kr -52.90M |
| Financing Cash Flow | kr -2.30M | kr -15.50M | kr -70.10M | kr -21.40M | kr 250.60M |