| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 9.96M | kr 20.66M | kr 5.75M | kr 590.62K | kr 85.55K |
| Gross Profit | kr -11.24M | kr 19.53M | kr 3.04M | kr 2.92M | kr 2.62M |
| Operating Income | kr -11.24M | kr 104.00K | kr -15.62M | kr -19.94M | kr -16.82M |
| EBITDA | kr -10.12M | kr 374.00K | kr -15.52M | kr -19.87M | kr -16.74M |
| Net Income | kr -12.05M | kr -1.07M | kr -17.14M | kr -25.50M | kr -19.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 13.65M | kr 11.93M | kr 16.58M | kr 9.78M | kr 14.57M |
| Total Assets | kr 69.47M | kr 61.18M | kr 59.11M | kr 50.30M | kr 52.14M |
| Total Debt | kr 12.90M | kr 8.92M | kr 8.92M | kr 1.75M | kr 2.00M |
| Net Debt | kr -751.00K | kr -11.93M | kr -7.66M | kr -8.02M | kr -12.57M |
| Total Liabilities | kr 25.14M | kr 15.49M | kr 24.00M | kr 25.17M | kr 25.77M |
| Stockholders' Equity | kr 44.33M | kr 45.68M | kr 35.10M | kr 25.13M | kr 26.37M |
| Cash Flow | |||||
| Free Cash Flow | kr -20.57M | kr -12.85M | kr -27.48M | kr -25.27M | kr -5.47M |
| Operating Cash Flow | kr -13.70M | kr -6.38M | kr -26.68M | kr -21.49M | kr -2.78M |
| Investing Cash Flow | kr -6.88M | kr -6.47M | kr -798.49K | kr -3.78M | kr -2.69M |
| Financing Cash Flow | kr 22.29M | kr 8.20M | kr 34.29M | kr 20.48M | kr -2.04M |