| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 145.39M | kr 90.52M | kr 101.81M | kr 80.04M | kr 71.20M |
| Gross Profit | kr -173.83M | kr 91.32M | kr 82.23M | kr 37.80M | kr 22.44M |
| Operating Income | kr -173.72M | kr -73.48M | kr -47.55M | kr -58.57M | kr -45.84M |
| EBITDA | kr -122.68M | kr -41.10M | kr -24.66M | kr -41.04M | kr -42.25M |
| Net Income | kr -9.97M | kr -99.79M | kr -60.66M | kr -66.12M | kr -58.53M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 12.67M | kr 25.86M | kr 105.02M | kr 28.98M | kr 156.20M |
| Total Assets | kr 1.23B | kr 772.75M | kr 733.37M | kr 488.88M | kr 509.37M |
| Total Debt | kr 470.99M | kr 304.43M | kr 170.33M | kr 83.10M | kr 33.43M |
| Net Debt | kr 458.31M | kr 278.57M | kr 65.30M | kr 54.12M | kr -122.77M |
| Total Liabilities | kr 556.32M | kr 365.90M | kr 227.93M | kr 123.82M | kr 87.01M |
| Stockholders' Equity | kr 678.11M | kr 406.85M | kr 505.43M | kr 365.06M | kr 422.36M |
| Cash Flow | |||||
| Free Cash Flow | kr -313.46M | kr -178.35M | kr -134.81M | kr -109.17M | kr -83.26M |
| Operating Cash Flow | kr -164.88M | kr -148.05M | kr -86.29M | kr -77.65M | kr -51.86M |
| Investing Cash Flow | kr -148.59M | kr -30.30M | kr -48.52M | kr -31.53M | kr -31.40M |
| Financing Cash Flow | kr 303.61M | kr 98.82M | kr 211.38M | kr -18.11M | kr 187.50M |