| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Mar 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 494.19M | kr 424.96M | kr 410.46M | kr 366.67M | kr 329.30M |
| Gross Profit | kr 113.43M | kr 393.93M | kr 378.45M | kr 333.29M | kr 293.94M |
| Operating Income | kr 48.68M | kr -12.08M | kr 128.69M | kr -74.76M | kr -43.02M |
| EBITDA | kr 115.15M | kr 47.21M | kr 227.88M | kr -6.38M | kr 21.24M |
| Net Income | kr 6.61M | kr -66.73M | kr 104.35M | kr -131.60M | kr -89.12M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 83.84M | kr 117.62M | kr 117.05M | kr 191.81M | kr 277.44M |
| Total Assets | kr 805.19M | kr 787.74M | kr 769.21M | kr 693.54M | kr 815.13M |
| Total Debt | kr 488.92M | kr 483.17M | kr 477.48M | kr 494.43M | kr 491.36M |
| Net Debt | kr 405.08M | kr 365.55M | kr 360.43M | kr 302.62M | kr 213.91M |
| Total Liabilities | kr 778.52M | kr 770.69M | kr 673.95M | kr 664.77M | kr 648.53M |
| Stockholders' Equity | kr 26.67M | kr 17.05M | kr 95.26M | kr 28.77M | kr 166.60M |
| Cash Flow | |||||
| Free Cash Flow | kr 26.81M | kr 88.22M | kr -7.44M | kr -30.22M | kr -6.65M |
| Operating Cash Flow | kr 28.63M | kr 132.25M | kr 38.92M | kr 11.63M | kr 21.98M |
| Investing Cash Flow | kr -66.18M | kr -67.82M | kr -65.24M | kr -61.98M | kr -226.09M |
| Financing Cash Flow | kr -1.54M | kr -65.85M | kr -55.09M | kr -34.61M | kr 180.35M |