Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 14.54M | kr 1.44M | kr 1.55M | kr 12.91M | kr 16.14M |
Gross Profit | kr 4.29M | kr -76.00K | kr 3.23M | kr 4.92M | kr 14.99M |
Operating Income | kr -59.26M | kr -69.96M | kr -50.14M | kr -39.03M | kr -20.11M |
EBITDA | kr -45.17M | kr -62.12M | kr -38.36M | kr -31.13M | kr -13.05M |
Net Income | kr -65.63M | kr -75.16M | kr -55.09M | kr -50.13M | kr -24.83M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 48.43M | kr 10.05M | kr 70.32M | kr 11.70M | kr 67.98M |
Total Assets | kr 143.10M | kr 77.43M | kr 154.51M | kr 98.32M | kr 146.34M |
Total Debt | kr 50.94M | kr 666.00K | kr 4.69M | kr 9.79M | kr 12.96M |
Net Debt | kr 2.51M | kr -9.39M | kr -65.63M | kr -1.20M | kr -53.40M |
Total Liabilities | kr 68.99M | kr 79.33M | kr 81.36M | kr 46.72M | kr 53.38M |
Stockholders' Equity | kr 74.11M | kr -1.90M | kr 73.16M | kr 51.60M | kr 92.97M |
Cash Flow | |||||
Free Cash Flow | kr -81.48M | kr -56.83M | kr -53.78M | kr -53.74M | kr -49.86M |
Operating Cash Flow | kr -80.73M | kr -35.85M | kr -45.22M | kr -46.49M | kr -43.34M |
Investing Cash Flow | kr -742.00K | kr -20.35M | kr -7.14M | kr -7.25M | kr -6.52M |
Financing Cash Flow | kr 120.23M | kr -4.09M | kr 111.70M | kr -1.64M | kr 115.05M |