Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 133.94M | kr 112.16M | kr 56.98M | kr 31.73M | kr 24.87M |
Gross Profit | kr 127.75M | kr 83.64M | kr 45.13M | kr 20.84M | kr 16.00M |
Operating Income | kr -49.43M | kr -91.96M | kr -90.49M | kr -89.70M | kr -83.93M |
EBITDA | kr -45.31M | kr -122.02M | kr -89.41M | kr -83.95M | kr -80.64M |
Net Income | kr -49.66M | kr -130.49M | kr -99.39M | kr -93.92M | kr -84.59M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 100.86M | kr 165.94M | kr 124.65M | kr 151.37M | kr 49.40M |
Total Assets | kr 307.42M | kr 356.39M | kr 339.50M | kr 343.99M | kr 246.65M |
Total Debt | kr 1.97M | kr 3.15M | kr 13.60M | kr 14.13M | kr 17.24M |
Net Debt | kr -98.89M | kr -162.79M | kr -111.05M | kr -137.23M | kr -32.16M |
Total Liabilities | kr 93.36M | kr 105.26M | kr 91.39M | kr 81.26M | kr 134.58M |
Stockholders' Equity | kr 214.06M | kr 251.13M | kr 248.11M | kr 262.72M | kr 112.07M |
Cash Flow | |||||
Free Cash Flow | kr -63.04M | kr -94.03M | kr -89.36M | kr -89.84M | kr -81.59M |
Operating Cash Flow | kr -62.38M | kr -93.91M | kr -89.23M | kr -89.78M | kr -79.10M |
Investing Cash Flow | kr -657.00K | kr -124.00K | kr -129.00K | kr -51.85M | kr -17.67M |
Financing Cash Flow | kr -2.46M | kr 135.40M | kr 61.84M | kr 243.43M | kr 33.18M |