Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
Gross Profit | kr -15.00K | kr -15.00K | kr -15.00K | kr -161.00K | kr -290.00K |
Operating Income | kr -115.07M | kr -114.92M | kr -81.90M | kr -40.28M | kr -44.28M |
EBITDA | kr -114.91M | kr -112.82M | kr -82.01M | kr -40.12M | kr -43.29M |
Net Income | kr -113.32M | kr -110.76M | kr -82.16M | kr -40.29M | kr -46.03M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 83.74M | kr 201.01M | kr 188.60M | kr 90.04M | kr 53.97M |
Total Assets | kr 85.23M | kr 202.60M | kr 190.44M | kr 91.22M | kr 63.71M |
Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 191.00K |
Net Debt | kr -83.74M | kr -201.01M | kr -188.60M | kr -90.04M | kr -53.78M |
Total Liabilities | kr 18.49M | kr 25.24M | kr 14.66M | kr 11.54M | kr 11.09M |
Stockholders' Equity | kr 66.73M | kr 177.36M | kr 175.78M | kr 79.69M | kr 52.62M |
Cash Flow | |||||
Free Cash Flow | kr -116.05M | kr -102.14M | kr -77.59M | kr -37.96M | kr -60.28M |
Operating Cash Flow | kr -116.05M | kr -102.14M | kr -77.59M | kr -37.96M | kr -60.21M |
Investing Cash Flow | kr 0.00 | kr -1.00K | kr 0.00 | kr 118.00K | kr -73.00K |
Financing Cash Flow | kr -779.00K | kr 112.60M | kr 176.30M | kr 74.05M | kr 100.29M |