| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 2.22B | kr 2.71B | kr 2.76B | kr 3.04B | kr 2.32B |
| Gross Profit | kr -866.00M | kr 973.00M | kr 1.10B | kr 1.71B | kr 1.17B |
| Operating Income | kr -866.00M | kr 47.00M | kr 139.00M | kr 550.00M | kr 267.00M |
| EBITDA | kr -578.00M | kr 184.00M | kr 281.00M | kr 838.00M | kr 386.00M |
| Net Income | kr -452.00M | kr 20.00M | kr 121.00M | kr 565.00M | kr 198.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 67.00M | kr 19.00M | kr 196.00M | kr 465.00M | kr 161.00M |
| Total Assets | kr 2.56B | kr 2.85B | kr 2.82B | kr 3.42B | kr 2.38B |
| Total Debt | kr 406.00M | kr 412.00M | kr 91.00M | kr 111.00M | kr 145.00M |
| Net Debt | kr 339.00M | kr 393.00M | kr -105.00M | kr -354.00M | kr -16.00M |
| Total Liabilities | kr 1.02B | kr 1.16B | kr 959.00M | kr 1.17B | kr 855.00M |
| Stockholders' Equity | kr 1.53B | kr 1.69B | kr 1.86B | kr 2.26B | kr 1.53B |
| Cash Flow | |||||
| Free Cash Flow | kr -237.00M | kr -435.00M | kr -101.00M | kr 429.00M | kr 163.00M |
| Operating Cash Flow | kr -71.00M | kr 15.00M | kr 104.00M | kr 541.00M | kr 288.00M |
| Investing Cash Flow | kr -166.00M | kr -436.00M | kr -140.00M | kr -112.00M | kr -123.00M |
| Financing Cash Flow | kr 286.00M | kr 244.00M | kr -233.00M | kr -125.00M | kr -334.00M |