Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 198.70M | kr 238.73M | kr 57.62M | kr 11.53M | kr 6.82M |
Gross Profit | kr 180.47M | kr 35.39M | kr 41.04M | kr -684.00K | kr 2.45M |
Operating Income | kr -217.92M | kr -310.43M | kr -166.22M | kr -180.40M | kr -224.25M |
EBITDA | kr -181.97M | kr -282.03M | kr -149.34M | kr -167.59M | kr -213.07M |
Net Income | kr -266.22M | kr -388.17M | kr -172.23M | kr -191.01M | kr -226.79M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 124.33M | kr 65.40M | kr 193.99M | kr 295.18M | kr 243.14M |
Total Assets | kr 842.43M | kr 653.51M | kr 690.51M | kr 688.43M | kr 463.76M |
Total Debt | kr 191.72M | kr 231.48M | kr 38.22M | kr 44.38M | kr 6.26M |
Net Debt | kr 67.39M | kr 166.08M | kr -155.77M | kr -250.80M | kr -236.88M |
Total Liabilities | kr 633.89M | kr 482.17M | kr 265.63M | kr 256.69M | kr 206.06M |
Stockholders' Equity | kr 208.54M | kr 171.34M | kr 424.89M | kr 431.74M | kr 257.71M |
Cash Flow | |||||
Free Cash Flow | kr -185.97M | kr -423.45M | kr -254.04M | kr -296.96M | kr -242.26M |
Operating Cash Flow | kr -133.73M | kr -406.68M | kr -193.92M | kr -219.61M | kr -238.41M |
Investing Cash Flow | kr -52.25M | kr -16.77M | kr -60.13M | kr -77.35M | kr -3.85M |
Financing Cash Flow | kr 243.62M | kr 298.70M | kr 148.86M | kr 349.37M | kr 322.72M |