Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 20.66M | kr 5.75M | kr 590.62K | kr 85.55K | kr 73.20K |
Gross Profit | kr 19.53M | kr 3.04M | kr 2.92M | kr 2.62M | kr 2.16M |
Operating Income | kr 104.00K | kr -15.62M | kr -19.94M | kr -16.82M | kr -8.93M |
EBITDA | kr 374.00K | kr -15.52M | kr -19.87M | kr -16.74M | kr -8.85M |
Net Income | kr -1.07M | kr -17.14M | kr -25.50M | kr -19.48M | kr -10.04M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 11.93M | kr 16.58M | kr 9.78M | kr 14.57M | kr 22.07M |
Total Assets | kr 61.18M | kr 59.11M | kr 50.30M | kr 52.14M | kr 56.99M |
Total Debt | kr 0.00 | kr 8.92M | kr 1.75M | kr 2.00M | kr 6.81M |
Net Debt | kr -11.93M | kr -7.66M | kr -8.02M | kr -12.57M | kr -15.26M |
Total Liabilities | kr 15.49M | kr 24.00M | kr 25.17M | kr 25.77M | kr 12.47M |
Stockholders' Equity | kr 45.68M | kr 35.10M | kr 25.13M | kr 26.37M | kr 44.52M |
Cash Flow | |||||
Free Cash Flow | kr -12.85M | kr -27.48M | kr -25.27M | kr -5.47M | kr -1.58M |
Operating Cash Flow | kr -6.38M | kr -26.68M | kr -21.49M | kr -2.78M | kr 2.27M |
Investing Cash Flow | kr -6.47M | kr -798.49K | kr -3.78M | kr -2.69M | kr -3.85M |
Financing Cash Flow | kr 8.20M | kr 34.29M | kr 20.48M | kr -2.04M | kr 21.61M |