Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 318.00K | kr 539.00K | kr 0.00 | kr 1.21K | kr 763.00 |
Gross Profit | kr -9.22M | kr 3.58M | kr 1.39M | kr 2.35M | kr 2.62M |
Operating Income | kr -21.35M | kr -26.98M | kr -24.42M | kr -16.46M | kr -14.29M |
EBITDA | kr -20.97M | kr -22.27M | kr -20.43M | kr -12.88M | kr -11.35M |
Net Income | kr -20.44M | kr -25.33M | kr -23.34M | kr -15.41M | kr -13.69M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 56.95M | kr 93.18M | kr 129.69M | kr 157.24M | kr 54.21M |
Total Assets | kr 144.83M | kr 162.42M | kr 190.52M | kr 210.53M | kr 100.19M |
Total Debt | kr 6.72M | kr 2.70M | kr 4.90M | kr 5.36M | kr 6.71M |
Net Debt | kr -50.23M | kr -90.48M | kr -124.79M | kr -151.88M | kr -47.49M |
Total Liabilities | kr 14.97M | kr 12.12M | kr 14.84M | kr 13.32M | kr 12.41M |
Stockholders' Equity | kr 129.86M | kr 150.30M | kr 175.68M | kr 197.22M | kr 87.78M |
Cash Flow | |||||
Free Cash Flow | kr -34.45M | kr -33.08M | kr -27.09M | kr -19.99M | kr -25.18M |
Operating Cash Flow | kr -18.68M | kr -22.96M | kr -18.60M | kr -9.40M | kr -10.05M |
Investing Cash Flow | kr -15.56M | kr -11.35M | kr -8.49M | kr -10.58M | kr -15.13M |
Financing Cash Flow | kr -1.99M | kr -2.20M | kr -453.00K | kr 123.02M | kr 34.32M |