Dec 22 | Dec 21 | Sep 20 | Sep 19 | Sep 18 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 2.24B | kr 1.26B | kr 176.79M | kr 105.46M | kr 45.34M |
Gross Profit | kr 1.83B | kr 1.00B | kr 163.62M | kr 91.36M | kr 39.56M |
Operating Income | kr -618.30M | kr -160.00M | kr -66.09M | kr -3.75M | kr 372.00K |
EBITDA | kr 322.30M | kr 31.80M | kr -39.50M | kr 5.82M | kr 3.72M |
Net Income | kr -835.70M | kr -229.20M | kr -61.89M | kr 581.00K | kr 1.18M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 925.20M | kr 1.48B | kr 995.80M | kr 109.12M | kr 136.51M |
Total Assets | kr 10.20B | kr 9.75B | kr 1.65B | kr 603.12M | kr 194.98M |
Total Debt | kr 1.85B | kr 1.61B | kr 62.49M | kr 600.00K | kr 600.00K |
Net Debt | kr 927.90M | kr 1.13B | kr -746.20M | kr -39.24M | kr -22.44M |
Total Liabilities | kr 3.26B | kr 2.95B | kr 126.74M | kr 53.48M | kr 8.82M |
Stockholders' Equity | kr 6.91B | kr 6.77B | kr 1.52B | kr 549.64M | kr 186.16M |
Cash Flow | |||||
Free Cash Flow | kr -799.00M | kr -676.20M | kr -154.12M | kr -51.56M | kr -31.45M |
Operating Cash Flow | kr -269.40M | kr -409.20M | kr -71.82M | kr -15.82M | kr -12.26M |
Investing Cash Flow | kr 212.90M | kr -4.45B | kr -200.90M | kr -110.20M | kr -97.37M |
Financing Cash Flow | kr 455.30M | kr 4.90B | kr 1.04B | kr 140.33M | kr 121.78M |