Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 24.52M | kr 40.57M | kr 50.68M | kr 44.22M | kr 39.81M |
Gross Profit | kr 24.35M | kr 42.36M | kr 52.67M | kr 46.18M | kr 41.21M |
Operating Income | kr -31.04M | kr -15.25M | kr -35.97M | kr -82.22M | kr -14.69M |
EBITDA | kr -7.72M | kr -6.54M | kr -16.53M | kr -72.90M | kr -7.92M |
Net Income | kr -41.15M | kr -14.53M | kr -44.65M | kr -82.67M | kr -13.73M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 34.13M | kr 37.21M | kr 20.93M | kr 68.95M | kr 23.16M |
Total Assets | kr 295.07M | kr 256.96M | kr 259.10M | kr 268.84M | kr 60.96M |
Total Debt | kr 134.09M | kr 211.18M | kr 175.11M | kr 193.92M | kr 22.87M |
Net Debt | kr 99.96M | kr 173.97M | kr 154.18M | kr 124.97M | kr -289.00K |
Total Liabilities | kr 297.44M | kr 241.30M | kr 229.91M | kr 211.43M | kr 32.78M |
Stockholders' Equity | kr -29.06M | kr -6.19M | kr 8.98M | kr 37.41M | kr 28.18M |
Cash Flow | |||||
Free Cash Flow | kr -12.78M | kr -17.99M | kr -21.46M | kr -76.45M | kr -14.31M |
Operating Cash Flow | kr -9.31M | kr -14.53M | kr -17.91M | kr -72.65M | kr -10.94M |
Investing Cash Flow | kr -29.58M | kr 19.93M | kr -41.70M | kr -81.67M | kr -16.46M |
Financing Cash Flow | kr 35.81M | kr 10.88M | kr 11.58M | kr 210.38M | kr 11.63M |