| Sep 25 | Sep 24 | Sep 23 | Sep 22 | Sep 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 547.11M | kr 498.34M | kr 782.78M | kr 663.29M | kr 457.16M |
| Gross Profit | kr 297.67M | kr 252.85M | kr 143.08M | kr 325.01M | kr 263.99M |
| Operating Income | kr 8.74M | kr -34.10M | kr 67.90M | kr 45.64M | kr 6.06M |
| EBITDA | kr 42.80M | kr 2.10M | kr 101.24M | kr 85.16M | kr 14.92M |
| Net Income | kr 10.46M | kr -30.68M | kr 46.72M | kr 33.92M | kr 3.65M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 152.97M | kr 107.69M | kr 137.70M | kr 73.81M | kr 120.41M |
| Total Assets | kr 490.51M | kr 491.27M | kr 578.09M | kr 556.82M | kr 485.31M |
| Total Debt | kr 52.86M | kr 55.21M | kr 56.41M | kr 59.20M | kr 61.40M |
| Net Debt | kr -65.66M | kr -18.78M | kr -50.26M | kr 15.47M | kr 41.94M |
| Total Liabilities | kr 156.84M | kr 167.85M | kr 200.98M | kr 225.18M | kr 196.78M |
| Stockholders' Equity | kr 333.67M | kr 323.42M | kr 377.11M | kr 331.64M | kr 288.53M |
| Cash Flow | |||||
| Free Cash Flow | kr 53.54M | kr -1.67M | kr 70.27M | kr -30.51M | kr 4.27M |
| Operating Cash Flow | kr 82.80M | kr 21.50M | kr 96.99M | kr -28.00K | kr 44.51M |
| Investing Cash Flow | kr -30.02M | kr -22.52M | kr -26.71M | kr 30.55M | kr 9.70M |
| Financing Cash Flow | kr -9.90M | kr -27.30M | kr -7.82M | kr -5.66M | kr -76.57M |