| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 62.40M | kr 46.10M | kr 57.60M | kr 22.50M | kr 38.24M |
| Gross Profit | kr 12.40M | kr 34.50M | kr -146.90M | kr -120.10M | kr -58.28M |
| Operating Income | kr -346.90M | kr -329.40M | kr -324.80M | kr -198.10M | kr -105.68M |
| EBITDA | kr -346.90M | kr -317.40M | kr -319.10M | kr -191.00M | kr -101.90M |
| Net Income | kr -342.50M | kr -343.60M | kr -326.90M | kr -189.50M | kr -104.73M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 215.80M | kr 351.00M | kr 303.30M | kr 127.70M | kr 143.97M |
| Total Assets | kr 639.10M | kr 792.30M | kr 760.20M | kr 561.10M | kr 569.27M |
| Total Debt | kr 76.50M | kr 117.40M | kr 113.00M | kr 2.70M | kr 4.20M |
| Net Debt | kr -139.30M | kr -233.60M | kr -190.30M | kr -125.00M | kr -139.76M |
| Total Liabilities | kr 300.40M | kr 299.40M | kr 214.60M | kr 54.90M | kr 42.23M |
| Stockholders' Equity | kr 338.70M | kr 492.80M | kr 545.60M | kr 506.20M | kr 527.04M |
| Cash Flow | |||||
| Free Cash Flow | kr -268.60M | kr -227.90M | kr -278.40M | kr -173.50M | kr -130.28M |
| Operating Cash Flow | kr -267.10M | kr -227.90M | kr -278.40M | kr -173.50M | kr -130.11M |
| Investing Cash Flow | kr -2.80M | kr -1.20M | kr -100.00K | kr -1.70M | kr -5.96M |
| Financing Cash Flow | kr 140.00M | kr 270.90M | kr 458.90M | kr 155.70M | kr -8.90M |