Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 110.30M | kr 99.10M | kr 32.02M | kr 57.20M | kr 39.52M |
Gross Profit | kr 63.10M | kr 57.60M | kr 19.33M | kr 22.66M | kr 22.70M |
Operating Income | kr -31.30M | kr -31.50M | kr -47.00M | kr -32.08M | kr -22.97M |
EBITDA | kr -25.90M | kr -26.60M | kr -45.11M | kr -30.67M | kr -20.74M |
Net Income | kr -29.60M | kr -32.00M | kr -47.00M | kr -32.09M | kr -22.98M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 29.80M | kr 119.80M | kr 58.69M | kr 129.47M | kr 49.63M |
Total Assets | kr 269.20M | kr 282.50M | kr 152.58M | kr 173.45M | kr 95.75M |
Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
Net Debt | kr -29.80M | kr -119.80M | kr -58.69M | kr -129.47M | kr -49.63M |
Total Liabilities | kr 86.50M | kr 73.00M | kr 38.71M | kr 12.81M | kr 16.72M |
Stockholders' Equity | kr 182.70M | kr 209.50M | kr 113.87M | kr 160.64M | kr 79.03M |
Cash Flow | |||||
Free Cash Flow | kr -72.90M | kr -69.30M | kr -68.26M | kr -33.86M | kr -29.25M |
Operating Cash Flow | kr -72.90M | kr -42.10M | kr -42.38M | kr -31.76M | kr -29.25M |
Investing Cash Flow | kr -16.70M | kr -27.20M | kr -25.88M | kr -2.10M | kr 101.00K |
Financing Cash Flow | kr 0.00 | kr 129.80M | kr -1.00K | kr 113.70M | kr 0.00 |