Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 39.90M | kr 25.97M | kr 256.00K | kr 164.00K | kr 94.00K |
Gross Profit | kr 15.39M | kr 87.66M | kr 607.00K | kr 18.32M | kr 2.96M |
Operating Income | kr -54.17M | kr -47.08M | kr -55.57M | kr -37.59M | kr -33.39M |
EBITDA | kr -26.66M | kr -31.82M | kr -46.91M | kr -30.21M | kr -27.80M |
Net Income | kr -56.51M | kr -48.85M | kr -60.86M | kr -38.94M | kr -38.96M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 21.93M | kr 26.22M | kr 74.34M | kr 51.16M | kr 45.65M |
Total Assets | kr 169.32M | kr 200.79M | kr 167.24M | kr 151.25M | kr 135.62M |
Total Debt | kr 23.32M | kr 29.32M | kr 30.90M | kr 28.78M | kr 31.54M |
Net Debt | kr 1.39M | kr 3.10M | kr -43.44M | kr -22.38M | kr -14.11M |
Total Liabilities | kr 49.42M | kr 61.78M | kr 41.62M | kr 38.87M | kr 40.19M |
Stockholders' Equity | kr 119.90M | kr 139.00M | kr 125.62M | kr 112.38M | kr 95.43M |
Cash Flow | |||||
Free Cash Flow | kr -67.71M | kr -112.24M | kr -49.19M | kr -51.10M | kr -36.12M |
Operating Cash Flow | kr -58.64M | kr -36.89M | kr -47.72M | kr -36.09M | kr -32.51M |
Investing Cash Flow | kr -9.07M | kr -75.35M | kr -1.48M | kr -15.01M | kr -3.62M |
Financing Cash Flow | kr 63.42M | kr 64.12M | kr 72.37M | kr 56.61M | kr -3.55M |