Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 131.42M | kr 115.75M | kr 204.59M | kr 112.63M | kr 82.16M |
Gross Profit | kr 64.37M | kr 60.57M | kr 107.95M | kr 53.04M | kr 37.88M |
Operating Income | kr -33.94M | kr -58.13M | kr -9.44M | kr -22.00M | kr -20.41M |
EBITDA | kr -23.61M | kr -55.03M | kr -4.15M | kr -19.93M | kr -17.85M |
Net Income | kr -36.36M | kr -60.62M | kr -7.07M | kr -22.56M | kr -20.14M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 35.49M | kr 48.55M | kr 30.45M | kr 34.92M | kr 13.39M |
Total Assets | kr 141.00M | kr 171.42M | kr 153.70M | kr 130.00M | kr 75.26M |
Total Debt | kr 46.13M | kr 43.06M | kr 28.66M | kr 13.40M | kr 9.99M |
Net Debt | kr 8.46M | kr -5.50M | kr -1.79M | kr -21.53M | kr -3.39M |
Total Liabilities | kr 90.08M | kr 88.06M | kr 84.37M | kr 57.89M | kr 32.79M |
Stockholders' Equity | kr 50.92M | kr 83.36M | kr 69.33M | kr 72.12M | kr 42.47M |
Cash Flow | |||||
Free Cash Flow | kr -15.72M | kr -71.76M | kr -30.05M | kr -32.16M | kr -14.50M |
Operating Cash Flow | kr -11.15M | kr -57.33M | kr -21.96M | kr -29.32M | kr -11.38M |
Investing Cash Flow | kr -4.57M | kr -14.43M | kr -8.09M | kr -2.83M | kr -2.96M |
Financing Cash Flow | kr 1.43M | kr 91.54M | kr 24.45M | kr 53.68M | kr 9.78M |