Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 37.33M | kr 47.26M | kr 76.81M | kr 71.35M | kr 29.31M |
Gross Profit | kr 5.42M | kr 25.45M | kr 36.94M | kr 34.88M | kr 19.14M |
Operating Income | kr -99.02M | kr -119.49M | kr -104.07M | kr -78.04M | kr -43.05M |
EBITDA | kr -67.75M | kr -94.65M | kr -87.81M | kr -68.84M | kr -37.29M |
Net Income | kr -100.43M | kr -121.40M | kr -104.21M | kr -79.85M | kr -45.49M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 20.39M | kr 99.89M | kr 164.67M | kr 28.56M | kr 151.93M |
Total Assets | kr 261.25M | kr 381.93M | kr 401.51M | kr 238.72M | kr 242.88M |
Total Debt | kr 30.92M | kr 42.75M | kr 44.70M | kr 19.51M | kr 21.98M |
Net Debt | kr 10.53M | kr -57.15M | kr -119.97M | kr -9.05M | kr -129.95M |
Total Liabilities | kr 42.16M | kr 78.56M | kr 77.17M | kr 96.10M | kr 40.99M |
Stockholders' Equity | kr 219.08M | kr 303.37M | kr 324.35M | kr 142.63M | kr 201.89M |
Cash Flow | |||||
Free Cash Flow | kr -76.66M | kr -152.75M | kr -174.32M | kr -140.39M | kr -69.64M |
Operating Cash Flow | kr -62.23M | kr -100.97M | kr -105.93M | kr -86.08M | kr -47.59M |
Investing Cash Flow | kr -14.43M | kr -51.78M | kr -68.40M | kr -54.32M | kr -21.96M |
Financing Cash Flow | kr -2.84M | kr 88.09M | kr 310.47M | kr 17.01M | kr 204.57M |