| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 467.74M | kr 153.32M | kr 46.11M | kr 12.05M | kr 704.00K |
| Gross Profit | kr 152.22M | kr 105.62M | kr 45.48M | kr 11.14M | kr 154.00K |
| Operating Income | kr -15.22M | kr -110.53M | kr -62.93M | kr -37.84M | kr -17.68M |
| EBITDA | kr 81.97M | kr -65.13M | kr -23.52M | kr -29.72M | kr -16.22M |
| Net Income | kr -47.41M | kr -145.77M | kr -32.73M | kr -26.44M | kr -16.83M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 443.11M | kr 399.30M | kr 275.94M | kr 503.76M | kr 647.01M |
| Total Assets | kr 3.18B | kr 2.71B | kr 2.31B | kr 1.71B | kr 892.81M |
| Total Debt | kr 742.57M | kr 685.78M | kr 581.75M | kr 227.57M | kr 41.63M |
| Net Debt | kr 313.11M | kr 299.39M | kr 305.81M | kr -276.19M | kr -605.38M |
| Total Liabilities | kr 961.50M | kr 788.89M | kr 742.27M | kr 408.37M | kr 104.37M |
| Stockholders' Equity | kr 2.22B | kr 1.92B | kr 1.56B | kr 1.30B | kr 788.44M |
| Cash Flow | |||||
| Free Cash Flow | kr -327.43M | kr -407.33M | kr -843.24M | kr -866.22M | kr -175.98M |
| Operating Cash Flow | kr 43.33M | kr -124.44M | kr -76.12M | kr -67.38M | kr -10.02M |
| Investing Cash Flow | kr -342.56M | kr -358.82M | kr -796.13M | kr -754.55M | kr -165.96M |
| Financing Cash Flow | kr 342.30M | kr 590.90M | kr 645.47M | kr 679.67M | kr 802.66M |