Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 42.59M | kr 6.19M | kr 13.93M | kr 28.77M | kr 43.33M |
Gross Profit | kr -9.21M | kr -6.41M | kr 10.62M | kr 3.99M | kr 18.11M |
Operating Income | kr -102.30M | kr -102.58M | kr -115.94M | kr -150.33M | kr -135.65M |
EBITDA | kr -56.62M | kr -108.33M | kr -88.52M | kr -74.11M | kr -126.91M |
Net Income | kr -103.79M | kr -135.77M | kr -125.89M | kr -107.25M | kr -139.81M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 26.34M | kr 77.55M | kr 139.34M | kr 151.98M | kr 314.92M |
Total Assets | kr 323.01M | kr 423.97M | kr 488.24M | kr 545.79M | kr 636.32M |
Total Debt | kr 0.00 | kr 22.49M | kr 62.84M | kr 102.57M | kr 114.71M |
Net Debt | kr -26.34M | kr -55.06M | kr -76.50M | kr -49.41M | kr -184.50M |
Total Liabilities | kr 34.91M | kr 100.13M | kr 123.06M | kr 193.43M | kr 211.86M |
Stockholders' Equity | kr 288.11M | kr 323.84M | kr 365.19M | kr 352.36M | kr 424.46M |
Cash Flow | |||||
Free Cash Flow | kr -114.15M | kr -114.89M | kr -108.90M | kr -170.14M | kr -146.99M |
Operating Cash Flow | kr -83.37M | kr -90.04M | kr -70.71M | kr -126.40M | kr -107.64M |
Investing Cash Flow | kr -30.53M | kr -22.44M | kr -37.13M | kr -42.54M | kr -19.89M |
Financing Cash Flow | kr 62.69M | kr 50.73M | kr 95.19M | kr 21.65M | kr 318.98M |