Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 576.30M | kr 535.20M | kr 371.70M | kr 261.20M | kr 255.70M |
Gross Profit | kr 229.10M | kr 234.80M | kr 165.40M | kr 28.30M | kr 10.90M |
Operating Income | kr -52.00M | kr 33.60M | kr -17.60M | kr 22.50M | kr -111.60M |
EBITDA | kr -8.10M | kr 49.20M | kr -147.20M | kr 7.30M | kr -125.00M |
Net Income | kr -46.40M | kr 16.30M | kr -191.60M | kr -20.70M | kr -167.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 196.80M | kr 321.70M | kr 345.90M | kr 863.50M | kr 1.08B |
Total Assets | kr 1.05B | kr 1.09B | kr 1.16B | kr 1.49B | kr 1.43B |
Total Debt | kr 86.60M | kr 85.00M | kr 116.80M | kr 315.30M | kr 22.40M |
Net Debt | kr -14.70M | kr -91.80M | kr -11.40M | kr 262.30M | kr -19.70M |
Total Liabilities | kr 318.80M | kr 268.70M | kr 334.00M | kr 539.70M | kr 172.40M |
Stockholders' Equity | kr 673.50M | kr 761.50M | kr 771.30M | kr 950.50M | kr 1.26B |
Cash Flow | |||||
Free Cash Flow | kr -27.70M | kr -9.00M | kr -60.20M | kr -50.10M | kr -108.00M |
Operating Cash Flow | kr -8.30M | kr 16.10M | kr -34.80M | kr -26.70M | kr -85.40M |
Investing Cash Flow | kr 7.00M | kr 77.40M | kr 331.80M | kr 46.60M | kr 1.34B |
Financing Cash Flow | kr -75.40M | kr -42.50M | kr -224.60M | kr -11.10M | kr -1.22B |