| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 40.10M | kr 43.48M | kr 33.76M | kr 34.27M | kr 21.52M |
| Gross Profit | kr -33.71M | kr 11.89M | kr 9.78M | kr 11.65M | kr 5.16M |
| Operating Income | kr -35.97M | kr -47.79M | kr -48.59M | kr -37.39M | kr 40.58M |
| EBITDA | kr -33.12M | kr -39.63M | kr -43.20M | kr -30.29M | kr -37.94M |
| Net Income | kr -41.03M | kr -47.93M | kr -45.51M | kr -34.02M | kr -42.58M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 1.29M | kr 2.16M | kr 79.60M | kr 144.15M | kr 227.36M |
| Total Assets | kr 284.65M | kr 279.74M | kr 300.25M | kr 327.70M | kr 341.47M |
| Total Debt | kr 62.32M | kr 32.86M | kr 2.05M | kr 1.10M | kr 4.18K |
| Net Debt | kr 61.03M | kr 30.70M | kr -77.55M | kr -143.05M | kr -227.36M |
| Total Liabilities | kr 111.17M | kr 69.01M | kr 41.69M | kr 40.42M | kr 20.92M |
| Stockholders' Equity | kr 173.49M | kr 210.73M | kr 258.56M | kr 287.28M | kr 320.55M |
| Cash Flow | |||||
| Free Cash Flow | kr -45.40M | kr -96.17M | kr -85.62M | kr -83.96M | kr -76.00M |
| Operating Cash Flow | kr -22.65M | kr -45.36M | kr -40.29M | kr -25.40M | kr -39.49M |
| Investing Cash Flow | kr -22.70M | kr -50.63M | kr -43.10M | kr -58.57M | kr -36.50M |
| Financing Cash Flow | kr 43.36M | kr 19.66M | kr 18.84M | kr 749.99K | kr 290.76M |