| Jan 25 | Jan 24 | Jan 23 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 72.20M | kr 70.40M | kr 178.50M | kr 238.70M | kr 134.50M |
| Gross Profit | kr 29.80M | kr 500.00K | kr -13.60M | kr 48.60M | kr -2.40M |
| Operating Income | kr 13.90M | kr -52.00M | kr -76.40M | kr 29.00M | kr 24.60M |
| EBITDA | kr 15.40M | kr 10.90M | kr -30.90M | kr -28.60M | kr 44.60M |
| Net Income | kr 800.00K | kr -63.30M | kr -63.90M | kr -50.10M | kr 4.30M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 27.90M | kr 22.80M | kr 62.90M | kr 46.00M | kr 10.90M |
| Total Assets | kr 766.10M | kr 771.10M | kr 1.12B | kr 868.10M | kr 1.44B |
| Total Debt | kr 469.50M | kr 476.00M | kr 640.80M | kr 501.30M | kr 881.80M |
| Net Debt | kr 445.60M | kr 457.20M | kr 583.60M | kr 460.30M | kr 880.30M |
| Total Liabilities | kr 499.20M | kr 503.80M | kr 724.60M | kr 535.80M | kr 983.60M |
| Stockholders' Equity | kr 266.90M | kr 267.30M | kr 394.30M | kr 332.30M | kr 458.10M |
| Cash Flow | |||||
| Free Cash Flow | kr 6.40M | kr 2.30M | kr 67.00M | kr 99.70M | kr -18.80M |
| Operating Cash Flow | kr 6.40M | kr 2.60M | kr 67.20M | kr 99.70M | kr -11.80M |
| Investing Cash Flow | kr -9.10M | kr 300.00K | kr 202.30M | kr 4.00M | kr 17.00M |
| Financing Cash Flow | kr -7.50M | kr -25.10M | kr -213.80M | kr -119.90M | kr -22.20M |