| Dec 25 | Dec 24 | Mar 24 | Dec 22 | Mar 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 40.29M | kr 36.24M | kr 30.96M | kr 28.97M | kr 24.25M |
| Gross Profit | kr 28.01M | kr 24.53M | kr 20.18M | kr 19.04M | kr 15.04M |
| Operating Income | kr -86.09M | kr -75.45M | kr -60.16M | kr -77.88M | kr -65.25M |
| EBITDA | kr -84.56M | kr -70.53M | kr -57.89M | kr -76.49M | kr -58.47M |
| Net Income | kr -82.12M | kr -68.24M | kr -56.33M | kr -75.92M | kr -57.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 54.89M | kr 59.66M | kr 66.40M | kr 81.79M | kr 45.52M |
| Total Assets | kr 93.18M | kr 96.01M | kr 89.81M | kr 108.64M | kr 81.25M |
| Total Debt | kr 7.52M | kr 11.19M | kr 7.25M | kr 10.64M | kr 13.03M |
| Net Debt | kr -47.37M | kr -48.47M | kr -59.15M | kr -71.15M | kr -32.49M |
| Total Liabilities | kr 30.17M | kr 28.23M | kr 29.65M | kr 38.42M | kr 35.29M |
| Stockholders' Equity | kr 63.01M | kr 67.78M | kr 60.16M | kr 70.22M | kr 45.96M |
| Cash Flow | |||||
| Free Cash Flow | kr -77.07M | kr -83.93M | kr -55.49M | kr -52.96M | kr -64.97M |
| Operating Cash Flow | kr -77.07M | kr -83.58M | kr -55.46M | kr -52.48M | kr -64.58M |
| Investing Cash Flow | kr 1.27M | kr 1.19M | kr -277.00K | kr -503.00K | kr -412.00K |
| Financing Cash Flow | kr 71.94M | kr 75.47M | kr 40.79M | kr 88.70M | kr 1.10M |