Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 170.75M | kr 13.94M | kr 7.98M | kr 7.59M | kr 1.51M |
Gross Profit | kr 161.05M | kr -27.50M | kr 5.91M | kr 6.68M | kr 1.50M |
Operating Income | kr 49.93M | kr -93.68M | kr -83.78M | kr -56.90M | kr -49.79M |
EBITDA | kr 71.39M | kr -79.48M | kr -75.00M | kr -48.50M | kr -41.90M |
Net Income | kr 53.62M | kr -92.32M | kr -83.39M | kr -57.33M | kr -50.40M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 75.31M | kr 214.90M | kr 29.98M | kr 123.25M | kr 39.58M |
Total Assets | kr 444.88M | kr 381.40M | kr 170.85M | kr 243.04M | kr 156.63M |
Total Debt | kr 4.39M | kr 5.21M | kr 6.02M | kr 776.00K | kr 3.94M |
Net Debt | kr -70.91M | kr -209.69M | kr -23.95M | kr -122.47M | kr -35.63M |
Total Liabilities | kr 57.47M | kr 47.60M | kr 27.27M | kr 15.87M | kr 15.01M |
Stockholders' Equity | kr 387.41M | kr 333.79M | kr 143.58M | kr 227.16M | kr 141.63M |
Cash Flow | |||||
Free Cash Flow | kr -30.35M | kr -96.81M | kr -98.66M | kr -55.73M | kr -48.42M |
Operating Cash Flow | kr 54.24M | kr -57.80M | kr -65.74M | kr -41.30M | kr -37.58M |
Investing Cash Flow | kr -193.01M | kr -39.01M | kr -32.78M | kr -14.43M | kr -10.83M |
Financing Cash Flow | kr -816.00K | kr 281.73M | kr 5.25M | kr 139.40M | kr 29.33M |