| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Aug 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 43.42K | kr 6.51M | kr 51.62K | kr 0.00 | kr 0.00 |
| Gross Profit | kr -31.56M | kr 6.51M | kr 16.71M | kr 30.93M | kr 0.00 |
| Operating Income | kr -31.56M | kr -20.57M | kr -18.93M | kr -20.13M | kr -11.34M |
| EBITDA | kr -20.42M | kr -18.29M | kr -16.95M | kr -20.09M | kr -11.27M |
| Net Income | kr -30.75M | kr -18.40M | kr -17.03M | kr -19.92M | kr -11.70M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 85.92M | kr 46.30M | kr 74.59M | kr 23.00M | kr 49.09M |
| Total Assets | kr 175.87M | kr 143.34M | kr 165.11M | kr 109.53M | kr 102.50M |
| Total Debt | kr 0.00 | kr 821.39K | kr 823.98K | kr 0.00 | kr 1.28M |
| Net Debt | kr -85.92M | kr -45.48M | kr -73.76M | kr -23.00M | kr -47.80M |
| Total Liabilities | kr 76.20M | kr 13.04M | kr 17.43M | kr 18.24M | kr 5.75M |
| Stockholders' Equity | kr 99.67M | kr 130.29M | kr 147.68M | kr 91.29M | kr 96.76M |
| Cash Flow | |||||
| Free Cash Flow | kr 42.94M | kr -21.85M | kr -20.78M | kr -40.24M | kr -20.49M |
| Operating Cash Flow | kr 43.07M | kr -21.85M | kr -14.72M | kr -9.28M | kr -20.38M |
| Investing Cash Flow | kr -2.62M | kr -6.44M | kr -6.06M | kr -30.95M | kr -29.86M |
| Financing Cash Flow | kr -821.39K | kr -2.58K | kr 72.37M | kr 14.15M | kr 91.60M |