Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 2.59M | kr 3.12M | kr 6.35M | kr 1.79M | kr 741.00K |
Gross Profit | kr -13.94M | kr -14.72M | kr 5.71M | kr 1.71M | kr 594.00K |
Operating Income | kr -33.52M | kr -41.62M | kr -38.90M | kr -39.11M | kr -34.91M |
EBITDA | kr -25.82M | kr -33.47M | kr -32.77M | kr -33.41M | kr -31.24M |
Net Income | kr -34.24M | kr -44.11M | kr -41.64M | kr -42.17M | kr -40.02M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 1.54M | kr 6.03M | kr 14.05M | kr 34.17M | kr 26.86M |
Total Assets | kr 45.26M | kr 58.51M | kr 74.41M | kr 101.03M | kr 91.78M |
Total Debt | kr 3.77M | kr 8.39M | kr 13.42M | kr 18.52M | kr 22.63M |
Net Debt | kr 2.23M | kr 2.36M | kr -632.00K | kr -15.65M | kr -4.23M |
Total Liabilities | kr 11.50M | kr 33.47M | kr 31.00M | kr 38.37M | kr 39.75M |
Stockholders' Equity | kr 33.76M | kr 25.04M | kr 43.40M | kr 62.66M | kr 52.02M |
Cash Flow | |||||
Free Cash Flow | kr -28.45M | kr -38.30M | kr -41.46M | kr -33.84M | kr -42.52M |
Operating Cash Flow | kr -28.30M | kr -37.88M | kr -37.34M | kr -31.13M | kr -32.41M |
Investing Cash Flow | kr -152.00K | kr -419.00K | kr -4.12M | kr -2.89M | kr -10.12M |
Financing Cash Flow | kr 23.97M | kr 30.27M | kr 21.34M | kr 41.34M | kr 62.80M |