Sep 24 | Sep 23 | Sep 22 | Sep 21 | Sep 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 483.48M | kr 931.15M | kr 1.07B | kr 809.71M | kr 727.30M |
Gross Profit | kr 250.09M | kr 310.16M | kr 346.78M | kr 294.89M | kr 273.12M |
Operating Income | kr 19.67M | kr 15.93M | kr 64.93M | kr 58.63M | kr 41.92M |
EBITDA | kr 73.72M | kr 64.74M | kr 128.38M | kr 98.30M | kr 71.38M |
Net Income | kr -15.69M | kr -4.33M | kr 58.16M | kr 46.18M | kr 25.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 26.73M | kr 38.51M | kr 77.09M | kr 46.58M | kr 53.33M |
Total Assets | kr 777.22M | kr 813.76M | kr 868.55M | kr 731.15M | kr 645.54M |
Total Debt | kr 396.59M | kr 401.25M | kr 387.18M | kr 292.37M | kr 272.36M |
Net Debt | kr 369.86M | kr 362.74M | kr 310.09M | kr 245.79M | kr 219.03M |
Total Liabilities | kr 515.59M | kr 487.18M | kr 509.80M | kr 409.03M | kr 362.13M |
Stockholders' Equity | kr 261.63M | kr 326.58M | kr 358.75M | kr 322.12M | kr 283.41M |
Cash Flow | |||||
Free Cash Flow | kr 12.18M | kr -13.11M | kr -33.93M | kr 2.01M | kr 27.29M |
Operating Cash Flow | kr 37.29M | kr 26.51M | kr 9.09M | kr 39.35M | kr 57.22M |
Investing Cash Flow | kr -20.88M | kr -34.76M | kr -41.08M | kr -36.55M | kr -30.49M |
Financing Cash Flow | kr -15.92M | kr -43.99M | kr -45.22M | kr -32.04M | kr -18.11M |