Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 109.35M | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
Gross Profit | kr 109.35M | kr -3.42M | kr -3.61M | kr -3.60M | kr -3.54M |
Operating Income | kr -194.19M | kr -321.51M | kr -290.73M | kr -294.82M | kr -149.54M |
EBITDA | kr -168.88M | kr -317.47M | kr -286.20M | kr -293.13M | kr -143.77M |
Net Income | kr -168.63M | kr -310.94M | kr -288.42M | kr -296.48M | kr -146.86M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 1.16B | kr 482.77M | kr 261.74M | kr 371.20M | kr 318.62M |
Total Assets | kr 1.20B | kr 497.84M | kr 338.01M | kr 451.17M | kr 406.51M |
Total Debt | kr 0.00 | kr 0.00 | kr 65.00K | kr 320.00K | kr 140.00K |
Net Debt | kr -1.16B | kr -333.62M | kr -256.74M | kr -293.88M | kr -248.48M |
Total Liabilities | kr 73.78M | kr 42.45M | kr 48.92M | kr 67.85M | kr 52.00M |
Stockholders' Equity | kr 1.13B | kr 455.39M | kr 289.08M | kr 383.32M | kr 354.51M |
Cash Flow | |||||
Free Cash Flow | kr -164.95M | kr -448.62M | kr -302.92M | kr -265.17M | kr -122.94M |
Operating Cash Flow | kr -164.95M | kr -249.58M | kr -299.92M | kr -265.17M | kr -119.94M |
Investing Cash Flow | kr 149.04M | kr -144.46M | kr 74.00M | kr -7.00M | kr 4.00M |
Financing Cash Flow | kr 834.06M | kr 470.86M | kr 187.04M | kr 318.18M | kr 176.97M |