Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 257.42M | kr 194.87M | kr 120.45M | kr 87.62M | kr 69.25M |
Gross Profit | kr 87.86M | kr 44.19M | kr 28.51M | kr 23.10M | kr 29.72M |
Operating Income | kr 0.00 | kr -102.53M | kr -128.62M | kr -118.56M | kr -92.02M |
EBITDA | kr -67.94M | kr -70.60M | kr -97.01M | kr -85.57M | kr -68.28M |
Net Income | kr -123.41M | kr -106.68M | kr -137.39M | kr -126.46M | kr -102.09M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 25.58M | kr 23.89M | kr 29.88M | kr 47.21M | kr 170.71M |
Total Assets | kr 341.37M | kr 390.12M | kr 411.03M | kr 415.97M | kr 459.13M |
Total Debt | kr 0.00 | kr 280.79M | kr 104.17M | kr 139.18M | kr 100.84M |
Net Debt | kr -25.58M | kr 259.92M | kr 74.29M | kr 91.97M | kr -69.87M |
Total Liabilities | kr 280.07M | kr 348.98M | kr 263.00M | kr 275.60M | kr 195.37M |
Stockholders' Equity | kr 61.99M | kr 41.83M | kr 148.72M | kr 141.06M | kr 264.45M |
Cash Flow | |||||
Free Cash Flow | kr -13.89M | kr -11.30M | kr -62.95M | kr -99.53M | kr -116.09M |
Operating Cash Flow | kr -9.82M | kr 2.76M | kr -45.17M | kr -61.78M | kr -61.63M |
Investing Cash Flow | kr -4.07M | kr -14.99M | kr -17.78M | kr -37.94M | kr -60.06M |
Financing Cash Flow | kr 15.58M | kr 3.70M | kr 45.45M | kr -23.20M | kr 199.97M |