Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 91.97M | kr 78.79M | kr 57.31M | kr 34.64M | kr 30.20M |
Gross Profit | kr 40.19M | kr 26.78M | kr 14.02M | kr -4.28M | kr 569.00K |
Operating Income | kr 10.89M | kr -2.43M | kr -13.31M | kr -27.61M | kr -14.60M |
EBITDA | kr 27.11M | kr 13.20M | kr 948.00K | kr -16.41M | kr -8.62M |
Net Income | kr 10.94M | kr -2.69M | kr -13.69M | kr -28.23M | kr -13.68M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 32.82M | kr 15.66M | kr 12.38M | kr 28.68M | kr 27.30M |
Total Assets | kr 91.69M | kr 81.19M | kr 82.99M | kr 98.83M | kr 70.23M |
Total Debt | kr 2.40M | kr 4.93M | kr 6.93M | kr 9.10M | kr 13.22M |
Net Debt | kr -30.43M | kr -10.62M | kr -5.34M | kr -19.47M | kr -13.96M |
Total Liabilities | kr 34.81M | kr 35.30M | kr 34.40M | kr 36.45M | kr 31.60M |
Stockholders' Equity | kr 56.88M | kr 45.89M | kr 48.59M | kr 62.38M | kr 36.47M |
Cash Flow | |||||
Free Cash Flow | kr 19.92M | kr 5.84M | kr -14.78M | kr -45.30M | kr -18.01M |
Operating Cash Flow | kr 28.26M | kr 14.46M | kr -166.00K | kr -15.54M | kr -4.63M |
Investing Cash Flow | kr -8.34M | kr -8.61M | kr -14.00M | kr -36.40M | kr -13.38M |
Financing Cash Flow | kr -2.64M | kr -2.56M | kr -2.14M | kr 53.32M | kr 42.16M |