| Mar 25 | Mar 24 | Mar 23 | Mar 23 | Mar 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 8.78B | kr 8.38B | kr 4.49B | kr 6.70B | kr 4.34B |
| Gross Profit | kr 1.63B | kr 3.87B | kr 2.01B | kr 3.08B | kr 1.97B |
| Operating Income | kr 546.00M | kr 592.00M | kr 423.10M | kr 481.00M | kr 388.30M |
| EBITDA | kr 1.21B | kr 1.18B | kr 798.90M | kr 912.00M | kr 809.80M |
| Net Income | kr 243.00M | kr 282.00M | kr 281.00M | kr 169.00M | kr 276.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 60.00M | kr 76.00M | kr 36.70M | kr 131.00M | kr 28.20M |
| Total Assets | kr 10.02B | kr 9.57B | kr 6.28B | kr 8.67B | kr 6.06B |
| Total Debt | kr 4.10B | kr 3.90B | kr 1.68B | kr 3.27B | kr 1.68B |
| Net Debt | kr 4.04B | kr 3.83B | kr 1.64B | kr 3.14B | kr 1.65B |
| Total Liabilities | kr 6.28B | kr 5.86B | kr 2.92B | kr 5.21B | kr 2.90B |
| Stockholders' Equity | kr 3.75B | kr 3.71B | kr 3.36B | kr 3.46B | kr 3.15B |
| Cash Flow | |||||
| Free Cash Flow | kr 607.00M | kr 13.00M | kr 424.70M | kr 239.00M | kr 327.10M |
| Operating Cash Flow | kr 789.00M | kr 715.00M | kr 679.00M | kr 645.00M | kr 510.50M |
| Investing Cash Flow | kr -406.00M | kr -717.00M | kr -255.80M | kr -1.02B | kr -231.60M |
| Financing Cash Flow | kr -401.00M | kr -56.00M | kr -414.70M | kr 466.00M | kr -291.40M |