Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 346.26M | kr 332.10M | kr 331.28M | kr 263.75M | kr 186.83M |
Gross Profit | kr 124.47M | kr 123.64M | kr 143.20M | kr 122.58M | kr 72.61M |
Operating Income | kr -5.93M | kr -5.90M | kr 28.64M | kr 47.12M | kr 13.06M |
EBITDA | kr 56.44M | kr 14.29M | kr 48.37M | kr 65.80M | kr 39.65M |
Net Income | kr -3.47M | kr -9.34M | kr 26.29M | kr 38.99M | kr 7.35M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 24.17M | kr 62.23M | kr 146.81M | kr 66.03M | kr 22.68M |
Total Assets | kr 437.58M | kr 386.44M | kr 391.65M | kr 243.90M | kr 158.07M |
Total Debt | kr 91.57M | kr 61.59M | kr 70.55M | kr 49.45M | kr 35.39M |
Net Debt | kr 67.40M | kr -638.00K | kr -76.25M | kr -16.57M | kr 12.71M |
Total Liabilities | kr 200.27M | kr 159.94M | kr 159.89M | kr 136.30M | kr 91.52M |
Stockholders' Equity | kr 237.31M | kr 226.50M | kr 231.76M | kr 107.59M | kr 66.56M |
Cash Flow | |||||
Free Cash Flow | kr -66.83M | kr -54.82M | kr -4.00M | kr 55.29M | kr 41.13M |
Operating Cash Flow | kr -25.70M | kr -17.75M | kr 24.62M | kr 75.49M | kr 59.09M |
Investing Cash Flow | kr -41.17M | kr -37.45M | kr -28.54M | kr -20.55M | kr -17.63M |
Financing Cash Flow | kr 26.77M | kr -29.08M | kr 78.92M | kr -14.76M | kr -30.25M |