
Revenue
FY, 2025
| SEK | FY, 2018 | FY, 2019 | FY, 2020 | FY, 2021 | FY, 2022 | FY, 2023 | FY, 2024 | FY, 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 21.5M | 9.4M | 14.8M | 60.8M | 74.0M | 23.3M | 12.1M | 3.5M |
| Cost of goods sold | 13.5M | 5.4M | 5.7M | 20.0M | 37.7M | 7.9M | 2.4M | 1.1M |
| Gross profit | 10.5M | 4.0M | 9.9M | 41.1M | 37.0M | 16.9M | 9.9M | 2.4M |
| Gross profit margin, % | 48.9% | 42.4% | 66.9% | 67.6% | 50.0% | 72.4% | 81.8% | 67.9% |
| Operating expense total | 37.2M | 29.9M | 24.8M | 63.7M | 47.9M | 26.3M | 20.1M | 12.6M |
| Depreciation and amortization | 14.5M | 13.6M | 23.1M | 39.6M | 30.4M | 27.9M | 27.0M | 15.5M |
| EBITDA | (29.3M) | (28.3M) | 5.9M | (107.7M) | (48.2M) | (67.0M) | 169.5M | 5.1M |
| EBITDA margin, % | -136.0% | -300.3% | 39.8% | -177.2% | -65.1% | -287.2% | 1403.4% | 144.7% |
| EBIT | (43.8M) | (41.9M) | (17.3M) | (147.4M) | (78.7M) | (94.9M) | 142.5M | (10.4M) |
| EBIT margin, % | -203.1% | -444.9% | -116.8% | -242.4% | -106.2% | -406.7% | 1179.7% | -296.3% |
| Interest income | 1.0M | (26.0K) | 865.0K | 392.0K | 16.0K | 375.0K | 22.0K | 935.0K |
| Interest expense | 6.4M | 4.8M | 9.1M | 9.9M | 5.4M | 4.8M | 7.0M | 24.9M |
| Pre tax profit | (50.8M) | (74.6M) | (25.6M) | (157.2M) | (83.6M) | (99.5M) | 134.5M | (34.4M) |
| Income tax expense | (2.2M) | (2.1M) | (498.0K) | (3.1M) | (1.1M) | (2.9M) | (3.0M) | (1.9M) |
| Net Income | (48.6M) | (72.5M) | (25.1M) | (154.1M) | (82.5M) | (96.6M) | 137.5M | (32.5M) |