Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 4.74M | kr 10.55M | kr 4.96M | kr 3.01M | kr 4.93M |
Gross Profit | kr 4.77M | kr 8.39M | kr 2.91M | kr 548.00K | kr 3.04M |
Operating Income | kr -16.13M | kr -17.49M | kr -14.35M | kr -12.15M | kr -7.81M |
EBITDA | kr -15.89M | kr -16.70M | kr -12.86M | kr -11.46M | kr -7.72M |
Net Income | kr -15.08M | kr -17.09M | kr -13.21M | kr -12.38M | kr -8.22M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 3.57M | kr 23.99M | kr 33.97M | kr 31.52M | kr 8.12M |
Total Assets | kr 12.32M | kr 34.51M | kr 42.66M | kr 36.56M | kr 13.17M |
Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
Net Debt | kr -3.57M | kr -23.99M | kr -33.97M | kr -31.52M | kr -8.12M |
Total Liabilities | kr 3.86M | kr 10.38M | kr 22.54M | kr 3.54M | kr 3.58M |
Stockholders' Equity | kr 8.46M | kr 24.14M | kr 20.11M | kr 33.02M | kr 9.59M |
Cash Flow | |||||
Free Cash Flow | kr -19.84M | kr -31.77M | kr 2.95M | kr -12.23M | kr -8.63M |
Operating Cash Flow | kr -18.81M | kr -31.56M | kr 3.96M | kr -10.92M | kr -7.04M |
Investing Cash Flow | kr -1.02M | kr -1.16M | kr -1.01M | kr -1.31M | kr -1.59M |
Financing Cash Flow | kr -157.00K | kr 22.08M | kr 0.00 | kr 35.63M | kr 11.65M |