Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 29.70M | kr 23.25M | kr 17.89M | kr 11.73M | kr 9.52M |
Gross Profit | kr 21.08M | kr 16.04M | kr 11.23M | kr 6.58M | kr 5.00M |
Operating Income | kr -67.17M | kr -53.94M | kr -46.45M | kr -42.41M | kr -33.92M |
EBITDA | kr -60.83M | kr -51.83M | kr -39.33M | kr -38.58M | kr -32.19M |
Net Income | kr -61.13M | kr -55.59M | kr -39.90M | kr -41.69M | kr -34.99M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 11.24M | kr 34.12M | kr 18.83M | kr 65.61M | kr 41.43M |
Total Assets | kr 61.73M | kr 64.33M | kr 49.85M | kr 85.46M | kr 59.25M |
Total Debt | kr 0.00 | kr 6.80M | kr 8.12M | kr 2.86M | kr 1.92M |
Net Debt | kr -11.24M | kr -27.32M | kr -10.71M | kr -62.75M | kr -39.51M |
Total Liabilities | kr 25.08M | kr 21.28M | kr 24.62M | kr 14.66M | kr 12.39M |
Stockholders' Equity | kr 36.65M | kr 43.06M | kr 25.24M | kr 70.80M | kr 46.86M |
Cash Flow | |||||
Free Cash Flow | kr -57.81M | kr -52.37M | kr -44.85M | kr -40.12M | kr -34.16M |
Operating Cash Flow | kr -57.38M | kr -51.98M | kr -44.47M | kr -39.50M | kr -33.86M |
Investing Cash Flow | kr -428.00K | kr -383.00K | kr -381.00K | kr -526.00K | kr 858.00K |
Financing Cash Flow | kr 34.91M | kr 67.68M | kr -2.48M | kr 64.22M | kr 47.90M |