| Dec 25 | Dec 24 | Dec 23 | Dec 22 | |
|---|---|---|---|---|
| Income Statement | ||||
| Total Revenue | kr 126.52M | kr 244.94M | kr 261.60M | kr 232.64M |
| Gross Profit | kr -75.68M | kr 102.34M | kr 58.30M | kr -12.22M |
| Operating Income | kr -75.68M | kr -118.81M | kr -290.37M | kr -11.48M |
| EBITDA | kr -9.16M | kr -34.91M | kr -12.55M | kr 16.05M |
| Net Income | kr -2.71M | kr -164.48M | kr -313.00M | kr -16.96M |
| Balance Sheet | ||||
| Cash & Short-Term Investments | kr 12.69M | kr 11.63M | kr 32.13M | kr 3.30M |
| Total Assets | kr 145.05M | kr 217.97M | kr 410.91M | kr 329.83M |
| Total Debt | kr 0.00 | kr 35.08M | kr 48.98M | kr 80.17M |
| Net Debt | kr -6.89M | kr 23.44M | kr 16.84M | kr 76.87M |
| Total Liabilities | kr 48.51M | kr 140.79M | kr 191.74M | kr 138.64M |
| Stockholders' Equity | kr 95.87M | kr 76.50M | kr 217.27M | kr 189.28M |
| Cash Flow | ||||
| Free Cash Flow | kr -16.69M | kr -5.57M | kr 26.27M | kr -4.12M |
| Operating Cash Flow | kr -16.64M | kr -4.97M | kr 26.46M | kr -2.90M |
| Investing Cash Flow | kr -9.64M | kr 2.43M | kr 6.60M | kr -76.68M |
| Financing Cash Flow | kr 21.54M | kr -10.63M | kr -29.72M | kr 46.85M |