| Dec 25 | Dec 24 | Mar 24 | Mar 23 | Mar 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 12.27M | kr 249.39K | kr 59.17M | kr 194.64M | kr 208.63M |
| Gross Profit | kr -15.74M | kr -1.61M | kr -9.86M | kr 162.35M | kr 176.47M |
| Operating Income | kr -15.56M | kr -152.24M | kr 51.72M | kr -143.01M | kr 94.25M |
| EBITDA | kr -11.92M | kr -144.79M | kr 61.49M | kr -23.62M | kr -10.30M |
| Net Income | kr -15.90M | kr -150.88M | kr 30.04M | kr -154.59M | kr -91.81M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 13.97M | kr 20.12M | kr 56.03M | kr 55.79M | kr 241.58M |
| Total Assets | kr 58.82M | kr 20.64M | kr 138.10M | kr 914.83M | kr 1.15B |
| Total Debt | kr 3.35M | kr 0.00 | kr 0.00 | kr 217.49M | kr 213.54M |
| Net Debt | kr -10.62M | kr -20.12M | kr -56.03M | kr 161.70M | kr -28.03M |
| Total Liabilities | kr 29.37M | kr 2.73M | kr 4.55M | kr 315.41M | kr 396.28M |
| Stockholders' Equity | kr 28.64M | kr 17.91M | kr 133.55M | kr 599.42M | kr 750.90M |
| Cash Flow | |||||
| Free Cash Flow | kr -14.03M | kr -69.67M | kr -96.64M | kr -184.12M | kr -145.99M |
| Operating Cash Flow | kr -14.03M | kr -56.39M | kr -59.34M | kr -104.02M | kr -34.83M |
| Investing Cash Flow | kr -3.29M | kr -13.92M | kr 794.46M | kr -80.10M | kr -111.16M |
| Financing Cash Flow | kr 10.95M | kr 33.48M | kr -737.52M | kr -1.99M | kr -36.73M |