Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 31.12M | kr 12.41M | kr 2.36M | kr 226.11K | kr 9.06M |
Gross Profit | kr -1.32M | kr -25.06M | kr -22.30M | kr -17.60M | kr -10.47M |
Operating Income | kr -22.46M | kr -24.87M | kr -22.46M | kr -17.38M | kr -9.65M |
EBITDA | kr -20.55M | kr -22.30M | kr -20.43M | kr -16.95M | kr -7.10M |
Net Income | kr -24.08M | kr -24.44M | kr -22.45M | kr -17.09M | kr -5.18M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 1.48M | kr 9.59M | kr 288.63K | kr 22.28M | kr 146.37K |
Total Assets | kr 17.56M | kr 21.98M | kr 14.95M | kr 31.65M | kr 11.47M |
Total Debt | kr 10.00M | kr 4.00M | kr 6.50M | kr 1.00M | kr 10.21M |
Net Debt | kr 8.52M | kr -5.59M | kr 6.21M | kr -21.28M | kr 10.07M |
Total Liabilities | kr 15.88M | kr 8.55M | kr 9.99M | kr 3.95M | kr 14.39M |
Stockholders' Equity | kr 1.68M | kr 13.43M | kr 4.95M | kr 27.70M | kr -2.91M |
Cash Flow | |||||
Free Cash Flow | kr -22.58M | kr -24.00M | kr -28.79M | kr -15.30M | kr -11.62M |
Operating Cash Flow | kr -22.58M | kr -23.83M | kr -22.00M | kr -14.00M | kr -10.89M |
Investing Cash Flow | kr 0.00 | kr -167.71K | kr -5.50M | kr -1.31M | kr -1.51M |
Financing Cash Flow | kr 14.47M | kr 33.30M | kr 5.50M | kr 37.44M | kr 10.15M |