Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 28.49M | kr 3.00M | kr 6.00K | kr 0.00 | kr 16.67M |
Gross Profit | kr 28.49M | kr -1.85M | kr -1.84M | kr -1.77M | kr 15.03M |
Operating Income | kr -100.65M | kr -133.68M | kr -130.10M | kr -86.03M | kr -132.32M |
EBITDA | kr -97.85M | kr -128.67M | kr -128.28M | kr -84.25M | kr -43.22M |
Net Income | kr -101.62M | kr -136.99M | kr -136.69M | kr -92.47M | kr -135.71M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 120.78M | kr 41.85M | kr 155.31M | kr 167.64M | kr 296.81M |
Total Assets | kr 755.95M | kr 620.39M | kr 720.98M | kr 728.66M | kr 303.83M |
Total Debt | kr 24.49M | kr 78.16M | kr 36.98M | kr 35.04M | kr 850.00K |
Net Debt | kr -96.29M | kr 36.31M | kr -118.34M | kr -132.60M | kr -295.96M |
Total Liabilities | kr 51.23M | kr 105.95M | kr 64.24M | kr 67.57M | kr 31.05M |
Stockholders' Equity | kr 704.73M | kr 514.44M | kr 656.74M | kr 661.09M | kr 272.78M |
Cash Flow | |||||
Free Cash Flow | kr -164.58M | kr -121.43M | kr -139.39M | kr -57.09M | kr -146.62M |
Operating Cash Flow | kr -162.76M | kr -109.33M | kr -138.03M | kr -56.63M | kr -145.81M |
Investing Cash Flow | kr -442.00K | kr -12.32M | kr -1.36M | kr 157.30M | kr -251.00K |
Financing Cash Flow | kr 242.10M | kr 8.19M | kr 127.03M | kr 50.90M | kr 756.00K |