Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 32.00K | kr 0.00 | kr 1.89M | kr 3.55M | kr 345.00K |
Gross Profit | kr -3.40M | kr -12.92M | kr -36.62M | kr -37.27M | kr -24.79M |
Operating Income | kr -4.50M | kr -40.67M | kr -36.62M | kr -37.27M | kr -32.33M |
EBITDA | kr -4.49M | kr -39.67M | kr -36.11M | kr -36.81M | kr -32.20M |
Net Income | kr -4.31M | kr -40.21M | kr -36.86M | kr -37.27M | kr -32.33M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 5.51M | kr 13.51M | kr 5.26M | kr 34.00M | kr 36.07M |
Total Assets | kr 8.16M | kr 17.66M | kr 25.92M | kr 55.58M | kr 54.20M |
Total Debt | kr 0.00 | kr 0.00 | kr 3.99M | kr 0.00 | kr 0.00 |
Net Debt | kr -5.51M | kr -13.51M | kr -1.26M | kr -34.00M | kr -36.07M |
Total Liabilities | kr 1.98M | kr 3.76M | kr 10.57M | kr 7.07M | kr 11.40M |
Stockholders' Equity | kr 6.18M | kr 13.90M | kr 15.35M | kr 48.51M | kr 42.81M |
Cash Flow | |||||
Free Cash Flow | kr -5.53M | kr -26.50M | kr -36.40M | kr -45.04M | kr -31.17M |
Operating Cash Flow | kr -5.43M | kr -26.22M | kr -35.59M | kr -42.64M | kr -27.42M |
Investing Cash Flow | kr -94.00K | kr -282.00K | kr -810.00K | kr -2.40M | kr -3.75M |
Financing Cash Flow | kr -280.00K | kr 34.76M | kr 7.66M | kr 42.97M | kr 59.64M |