Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 358.67M | kr 344.97M | kr 466.72M | kr 292.85M | kr 631.00K |
Gross Profit | kr 60.11M | kr 44.43M | kr 48.29M | kr 57.39M | kr -1.20M |
Operating Income | kr -52.08M | kr 8.07M | kr 18.43M | kr -5.36M | kr -4.20M |
EBITDA | kr 41.10M | kr 32.22M | kr 54.86M | kr -4.76M | kr -4.19M |
Net Income | kr -52.08M | kr 5.56M | kr 13.22M | kr -15.07M | kr -4.50M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 8.16M | kr 22.86M | kr 40.45M | kr 21.61M | kr 12.73M |
Total Assets | kr 359.17M | kr 476.76M | kr 498.33M | kr 281.55M | kr 14.87M |
Total Debt | kr 25.34M | kr 43.70M | kr 57.66M | kr 21.78M | kr 919.00K |
Net Debt | kr 17.18M | kr 20.84M | kr 17.20M | kr 170.00K | kr -11.81M |
Total Liabilities | kr 176.55M | kr 252.07M | kr 292.98M | kr 136.32M | kr 3.53M |
Stockholders' Equity | kr 182.62M | kr 224.69M | kr 205.35M | kr 145.23M | kr 11.34M |
Cash Flow | |||||
Free Cash Flow | kr 5.82M | kr 9.87M | kr 30.06M | kr 41.00K | kr -5.01M |
Operating Cash Flow | kr 5.92M | kr 10.17M | kr 31.24M | kr 61.00K | kr -3.37M |
Investing Cash Flow | kr -5.38M | kr -8.39M | kr -38.28M | kr -730.00K | kr -1.64M |
Financing Cash Flow | kr -15.24M | kr -19.37M | kr 25.88M | kr 21.78M | kr 17.67M |