Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 416.40M | kr 92.20M | kr 103.58M | kr 52.45M | kr 45.70M |
Gross Profit | kr 309.10M | kr 40.51M | kr -15.03M | kr -18.07M | kr -21.91M |
Operating Income | kr 4.20M | kr -14.13M | kr -16.37M | kr -18.01M | kr -21.87M |
EBITDA | kr 17.00M | kr -2.48M | kr -2.92M | kr -7.71M | kr -11.77M |
Net Income | kr 12.90M | kr -14.98M | kr -18.27M | kr -19.10M | kr -23.12M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 33.90M | kr 4.52M | kr 10.12M | kr 28.38M | kr 52.34M |
Total Assets | kr 298.80M | kr 149.26M | kr 163.05M | kr 198.66M | kr 113.11M |
Total Debt | kr 28.60M | kr 31.73M | kr 39.28M | kr 55.59M | kr 23.24M |
Net Debt | kr -5.30M | kr 27.21M | kr 29.16M | kr 27.22M | kr -29.10M |
Total Liabilities | kr 180.80M | kr 59.30M | kr 69.65M | kr 86.99M | kr 44.54M |
Stockholders' Equity | kr 118.00M | kr 89.97M | kr 93.40M | kr 111.67M | kr 68.57M |
Cash Flow | |||||
Free Cash Flow | kr 7.70M | kr -8.75M | kr -3.04M | kr -22.47M | kr -18.18M |
Operating Cash Flow | kr 7.70M | kr -3.06M | kr -1.92M | kr -13.04M | kr -13.91M |
Investing Cash Flow | kr -20.70M | kr -5.59M | kr -1.12M | kr -55.02M | kr -4.27M |
Financing Cash Flow | kr -2.50M | kr 3.05M | kr -15.22M | kr 44.09M | kr -168.54M |