| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 0.00 | kr 11.13M | kr 3.99M | kr 11.03M | kr 19.31M |
| Gross Profit | kr -1.00M | kr -23.46M | kr 3.99M | kr 11.03M | kr 19.31M |
| Operating Income | kr -68.65M | kr -95.90M | kr -96.78M | kr -65.67M | kr -47.98M |
| EBITDA | kr -63.02M | kr -93.22M | kr -86.88M | kr -54.91M | kr -47.56M |
| Net Income | kr -59.98M | kr -94.27M | kr -87.90M | kr -56.07M | kr -48.08M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 72.36M | kr 130.79M | kr 48.98M | kr 143.78M | kr 197.28M |
| Total Assets | kr 81.52M | kr 146.53M | kr 63.87M | kr 153.27M | kr 202.96M |
| Total Debt | kr 3.42M | kr 2.64M | kr 492.00K | kr 1.34M | kr 0.00 |
| Net Debt | kr -7.18M | kr -128.15M | kr -25.30M | kr -91.83M | kr -197.28M |
| Total Liabilities | kr 19.77M | kr 38.64M | kr 12.55M | kr 18.23M | kr 13.34M |
| Stockholders' Equity | kr 61.75M | kr 107.89M | kr 51.32M | kr 135.03M | kr 189.62M |
| Cash Flow | |||||
| Free Cash Flow | kr -59.85M | kr -70.37M | kr -96.02M | kr -52.78M | kr -44.61M |
| Operating Cash Flow | kr -57.53M | kr -70.37M | kr -95.97M | kr -52.63M | kr -44.61M |
| Investing Cash Flow | kr -61.76M | kr 24.69M | kr 29.73M | kr -49.35M | kr 138.00K |
| Financing Cash Flow | kr -901.00K | kr 149.10M | kr -943.00K | kr -749.00K | kr 213.30M |