| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 145.10M | kr 116.41M | kr 182.67M | kr 158.63M | kr 195.47M |
| Gross Profit | kr -38.04M | kr 79.36M | kr 133.55M | kr 89.70M | kr 140.36M |
| Operating Income | kr -79.90M | kr -115.58M | kr -32.90M | kr -43.04M | kr 30.66M |
| EBITDA | kr -58.00M | kr -111.10M | kr -80.00K | kr -16.96M | kr 59.71M |
| Net Income | kr -79.83M | kr -111.26M | kr -32.02M | kr -48.26M | kr 40.23M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 127.43M | kr 64.34M | kr 42.37M | kr 11.96M | kr 39.45M |
| Total Assets | kr 271.88M | kr 229.93M | kr 194.29M | kr 193.97M | kr 176.73M |
| Total Debt | kr 34.61M | kr 52.43M | kr 52.24M | kr 48.47M | kr 16.33M |
| Net Debt | kr -92.82M | kr -11.91M | kr 9.87M | kr 36.51M | kr -23.12M |
| Total Liabilities | kr 67.24M | kr 76.50M | kr 82.58M | kr 105.71M | kr 43.25M |
| Stockholders' Equity | kr 204.63M | kr 153.42M | kr 111.71M | kr 88.25M | kr 133.47M |
| Cash Flow | |||||
| Free Cash Flow | kr -33.75M | kr -113.98M | kr -19.33M | kr -56.66M | kr -20.66M |
| Operating Cash Flow | kr -32.60M | kr -102.84M | kr -6.79M | kr -23.97M | kr 14.95M |
| Investing Cash Flow | kr -9.19M | kr -11.14M | kr -12.69M | kr -32.74M | kr -30.95M |
| Financing Cash Flow | kr 106.63M | kr 136.70M | kr 50.51M | kr 28.56M | kr -8.31M |