| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | kr 0.00 | kr 0.00 | kr 28.49M | kr 3.00M | kr 6.00K |
| Gross Profit | kr 0.00 | kr -6.52M | kr 28.49M | kr -1.85M | kr -1.84M |
| Operating Income | kr -120.26M | kr -135.15M | kr -100.65M | kr -133.68M | kr -130.10M |
| EBITDA | kr -120.26M | kr -120.66M | kr -97.85M | kr -128.67M | kr -128.28M |
| Net Income | kr -113.26M | kr -128.40M | kr -101.62M | kr -136.99M | kr -136.69M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | kr 64.66M | kr 101.91M | kr 120.78M | kr 41.85M | kr 155.31M |
| Total Assets | kr 628.32M | kr 696.36M | kr 755.95M | kr 620.39M | kr 720.98M |
| Total Debt | kr 33.28M | kr 22.71M | kr 24.49M | kr 78.16M | kr 36.98M |
| Net Debt | kr -31.37M | kr -79.20M | kr -96.29M | kr 36.31M | kr -118.34M |
| Total Liabilities | kr 43.26M | kr 51.22M | kr 51.23M | kr 105.95M | kr 64.24M |
| Stockholders' Equity | kr 585.07M | kr 645.15M | kr 704.73M | kr 514.44M | kr 656.74M |
| Cash Flow | |||||
| Free Cash Flow | kr -81.84M | kr -81.51M | kr -164.58M | kr -121.43M | kr -139.39M |
| Operating Cash Flow | kr -81.53M | kr -79.67M | kr -162.76M | kr -109.33M | kr -138.03M |
| Investing Cash Flow | kr -734.00K | kr -1.58M | kr -442.00K | kr -12.32M | kr -1.36M |
| Financing Cash Flow | kr 45.18M | kr 61.52M | kr 242.10M | kr 8.19M | kr 127.03M |