Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 543.30M | kr 678.28M | kr 453.91M | kr 246.97M | kr 218.00M |
Gross Profit | kr 18.40M | kr 34.76M | kr 122.00M | kr 52.36M | kr 42.43M |
Operating Income | kr 1.20M | kr 16.00M | kr 15.46M | kr 4.61M | kr 519.00K |
EBITDA | kr 6.30M | kr 21.20M | kr 19.33M | kr 7.03M | kr 1.34M |
Net Income | kr -2.40M | kr 9.46M | kr 13.57M | kr 2.60M | kr -1.96M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 8.40M | kr 15.06M | kr 8.65M | kr 5.79M | kr 4.35M |
Total Assets | kr 233.00M | kr 261.32M | kr 232.66M | kr 147.00M | kr 121.44M |
Total Debt | kr 10.00M | kr 41.80M | kr 30.38M | kr 38.97M | kr 32.99M |
Net Debt | kr 1.60M | kr 26.74M | kr 21.73M | kr 33.18M | kr 28.64M |
Total Liabilities | kr 132.50M | kr 154.91M | kr 135.71M | kr 90.41M | kr 71.59M |
Stockholders' Equity | kr 100.50M | kr 106.41M | kr 96.95M | kr 56.59M | kr 49.85M |
Cash Flow | |||||
Free Cash Flow | kr 112.00M | kr 12.17M | kr 8.14M | kr -1.55M | kr 6.58M |
Operating Cash Flow | kr 112.00M | kr 12.80M | kr 10.09M | kr 1.78M | kr 8.50M |
Investing Cash Flow | kr -30.00M | kr -2.65M | kr -22.20M | kr -10.51M | kr -1.92M |
Financing Cash Flow | kr -18.00M | kr -3.74M | kr 14.97M | kr 10.17M | kr -7.53M |