Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 721.00K | kr 12.80M | kr 22.41M | kr 37.12M | kr 0.00 |
Gross Profit | kr -34.41M | kr -165.71M | kr -203.62M | kr -162.42M | kr -1.55M |
Operating Income | kr -41.68M | kr -167.46M | kr -204.47M | kr -186.49M | kr -167.80M |
EBITDA | kr -37.02M | kr -159.73M | kr -198.49M | kr -187.07M | kr -163.15M |
Net Income | kr -37.07M | kr -155.94M | kr -196.88M | kr -188.99M | kr -157.23M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 138.15M | kr 190.58M | kr 379.45M | kr 116.39M | kr 126.98M |
Total Assets | kr 140.60M | kr 213.46M | kr 401.36M | kr 148.13M | kr 146.47M |
Total Debt | kr 0.00 | kr 3.95M | kr 1.65M | kr 3.12M | kr 2.76M |
Net Debt | kr -138.15M | kr -186.63M | kr -377.80M | kr -113.28M | kr -124.22M |
Total Liabilities | kr 19.16M | kr 54.99M | kr 83.13M | kr 81.56M | kr 41.56M |
Stockholders' Equity | kr 121.43M | kr 158.48M | kr 318.23M | kr 66.57M | kr 104.91M |
Cash Flow | |||||
Free Cash Flow | kr -52.54M | kr -190.97M | kr -188.43M | kr -160.27M | kr -147.53M |
Operating Cash Flow | kr -52.54M | kr -190.97M | kr -188.43M | kr -160.27M | kr -147.21M |
Investing Cash Flow | kr 101.00K | kr 0.00 | kr 0.00 | kr 1.00K | kr -324.00K |
Financing Cash Flow | kr 0.00 | kr -1.68M | kr 450.48M | kr 150.01M | kr -243.00K |