Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 7.95M | kr 1.82M | kr 729.00K | kr 442.00K | kr 8.90M |
Gross Profit | kr -1.63M | kr 293.00K | kr 123.00K | kr -1.14M | kr 7.64M |
Operating Income | kr -19.43M | kr -35.63M | kr -23.40M | kr -33.27M | kr -26.09M |
EBITDA | kr -15.49M | kr -15.62M | kr -21.94M | kr -32.35M | kr -10.67M |
Net Income | kr -20.51M | kr -32.17M | kr -23.53M | kr -39.28M | kr -12.75M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 2.15M | kr 5.83M | kr 1.70M | kr 18.73M | kr 2.55M |
Total Assets | kr 24.23M | kr 34.61M | kr 50.70M | kr 48.43M | kr 35.08M |
Total Debt | kr 6.58M | kr 2.52M | kr 4.00M | kr 1.09M | kr 750.00K |
Net Debt | kr 4.43M | kr -3.31M | kr 2.30M | kr -17.64M | kr -1.80M |
Total Liabilities | kr 14.50M | kr 9.26M | kr 11.74M | kr 7.70M | kr 5.62M |
Stockholders' Equity | kr 9.73M | kr 25.35M | kr 38.96M | kr 40.73M | kr 29.46M |
Cash Flow | |||||
Free Cash Flow | kr -11.36M | kr -12.71M | kr -24.12M | kr -33.71M | kr -26.14M |
Operating Cash Flow | kr -11.36M | kr -11.26M | kr -21.46M | kr -33.49M | kr -24.57M |
Investing Cash Flow | kr -1.02M | kr -1.46M | kr -2.51M | kr -214.00K | kr 19.04M |
Financing Cash Flow | kr 8.69M | kr 16.85M | kr 6.94M | kr 49.88M | kr 604.00K |