Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 237.84M | kr 198.38M | kr 213.60M | kr 194.58M | kr 136.26M |
Gross Profit | kr 18.62M | kr -51.12M | kr 49.02M | kr 47.65M | kr 17.99M |
Operating Income | kr -84.42M | kr -232.00M | kr -29.52M | kr -30.26M | kr -113.86M |
EBITDA | kr -27.02M | kr -155.62M | kr 3.56M | kr -15.93M | kr -112.80M |
Net Income | kr -92.60M | kr -227.82M | kr -27.33M | kr -43.57M | kr -151.66M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 61.08M | kr 33.10M | kr 83.52M | kr 133.61M | kr 106.24M |
Total Assets | kr 302.21M | kr 334.17M | kr 395.80M | kr 403.05M | kr 436.75M |
Total Debt | kr 90.73M | kr 108.91M | kr 46.67M | kr 61.52M | kr 78.56M |
Net Debt | kr 29.65M | kr 75.81M | kr -36.84M | kr -72.09M | kr -27.67M |
Total Liabilities | kr 192.42M | kr 229.37M | kr 170.91M | kr 155.63M | kr 141.07M |
Stockholders' Equity | kr 109.78M | kr 104.80M | kr 224.89M | kr 247.42M | kr 295.68M |
Cash Flow | |||||
Free Cash Flow | kr -55.50M | kr -209.32M | kr -24.28M | kr 18.66M | kr -131.09M |
Operating Cash Flow | kr -47.91M | kr -159.07M | kr 3.20M | kr 43.44M | kr -92.63M |
Investing Cash Flow | kr -7.47M | kr -44.82M | kr -25.81M | kr -16.66M | kr -32.68M |
Financing Cash Flow | kr 84.85M | kr 132.85M | kr -16.93M | kr -10.01M | kr -16.52M |