Sep 24 | Sep 23 | Sep 22 | Sep 21 | Sep 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 498.34M | kr 782.78M | kr 663.29M | kr 457.16M | kr 555.87M |
Gross Profit | kr 252.85M | kr 143.08M | kr 325.01M | kr 263.99M | kr 338.03M |
Operating Income | kr -34.10M | kr 67.90M | kr 45.64M | kr 6.06M | kr 83.57M |
EBITDA | kr 1.25M | kr 102.69M | kr 85.16M | kr 33.20M | kr 95.37M |
Net Income | kr -30.68M | kr 46.72M | kr 33.92M | kr 3.65M | kr 63.15M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 107.69M | kr 137.70M | kr 73.81M | kr 120.41M | kr 194.79M |
Total Assets | kr 491.27M | kr 578.09M | kr 556.82M | kr 485.31M | kr 533.58M |
Total Debt | kr 55.21M | kr 56.41M | kr 59.20M | kr 61.40M | kr 52.03M |
Net Debt | kr -18.78M | kr -50.26M | kr 15.47M | kr 41.94M | kr 11.24M |
Total Liabilities | kr 167.85M | kr 200.98M | kr 225.18M | kr 196.78M | kr 181.39M |
Stockholders' Equity | kr 323.42M | kr 377.11M | kr 331.64M | kr 288.53M | kr 352.19M |
Cash Flow | |||||
Free Cash Flow | kr -1.67M | kr 70.27M | kr -30.51M | kr 4.27M | kr 35.09M |
Operating Cash Flow | kr 21.50M | kr 96.99M | kr -28.00K | kr 44.51M | kr 70.59M |
Investing Cash Flow | kr -22.52M | kr -26.71M | kr 30.55M | kr 9.70M | kr -37.08M |
Financing Cash Flow | kr -27.30M | kr -7.82M | kr -5.66M | kr -76.57M | kr -67.24M |