Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 58.11M | kr 58.11M | kr 35.70M | kr 12.94M | kr 4.35M |
Gross Profit | kr 58.11M | kr -160.69M | kr -112.03M | kr -74.04M | kr -77.97M |
Operating Income | kr -248.98M | kr -248.98M | kr -192.79M | kr -141.56M | kr -144.30M |
EBITDA | kr -198.47M | kr -237.61M | kr -180.99M | kr -130.36M | kr -131.46M |
Net Income | kr -248.59M | kr -248.59M | kr -193.40M | kr -141.97M | kr -143.61M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 64.31M | kr 66.12M | kr 97.31M | kr 278.15M | kr 103.34M |
Total Assets | kr 104.34M | kr 118.45M | kr 169.58M | kr 333.20M | kr 151.94M |
Total Debt | kr 43.57M | kr 16.10M | kr 24.50M | kr 9.74M | kr 12.07M |
Net Debt | kr -20.74M | kr -50.02M | kr -72.80M | kr -268.41M | kr -91.27M |
Total Liabilities | kr 234.93M | kr 106.59M | kr 80.53M | kr 50.93M | kr 36.69M |
Stockholders' Equity | kr -130.59M | kr 11.86M | kr 89.05M | kr 282.27M | kr 115.24M |
Cash Flow | |||||
Free Cash Flow | kr -212.43M | kr -191.74M | kr -173.05M | kr -127.08M | kr -141.45M |
Operating Cash Flow | kr -212.43M | kr -189.28M | kr -172.61M | kr -127.03M | kr -141.35M |
Investing Cash Flow | kr 0.00 | kr -2.46M | kr -440.00K | kr -45.00K | kr 156.89M |
Financing Cash Flow | kr 211.27M | kr 161.56M | kr -7.83M | kr 301.80M | kr -6.15M |