| Aug 24 | Aug 23 | Aug 22 | Aug 21 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | kr 36.83M | kr 10.27M | kr 5.52M | kr 2.83M |
| Gross Profit | kr 16.03M | kr 3.95M | kr 1.56M | kr 460.00K |
| Operating Income | kr -14.08M | kr -19.59M | kr -14.67M | kr -5.62M |
| EBITDA | kr -12.14M | kr -18.33M | kr -13.66M | kr -4.91M |
| Net Income | kr -15.40M | kr -19.43M | kr -14.67M | kr -5.56M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | kr 15.30M | kr 8.53M | kr 33.33M | kr 13.14M |
| Total Assets | kr 90.87M | kr 72.92M | kr 86.91M | kr 42.81M |
| Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
| Net Debt | kr -15.30M | kr -8.53M | kr -33.33M | kr -13.14M |
| Total Liabilities | kr 38.95M | kr 23.54M | kr 18.14M | kr 4.34M |
| Stockholders' Equity | kr 51.92M | kr 49.38M | kr 68.77M | kr 38.47M |
| Cash Flow | ||||
| Free Cash Flow | kr -26.62M | kr -24.09M | kr -39.40M | kr -27.15M |
| Operating Cash Flow | kr -23.71M | kr -23.23M | kr -15.00M | kr -4.07M |
| Investing Cash Flow | kr -2.95M | kr -862.00K | kr -24.40M | kr -26.73M |
| Financing Cash Flow | kr 33.44M | kr -717.00K | kr 59.59M | kr 43.95M |