Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
Gross Profit | kr 0.00 | kr -9.19M | kr -9.53M | kr -8.87M | kr -1.41M |
Operating Income | kr -287.04M | kr -181.73M | kr -133.07M | kr -97.95M | kr -53.46M |
EBITDA | kr -277.76M | kr -169.81M | kr -122.13M | kr -87.82M | kr -50.99M |
Net Income | kr -285.52M | kr -179.67M | kr -130.27M | kr -96.70M | kr -52.30M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 208.24M | kr 166.30M | kr 120.17M | kr 271.88M | kr 325.60M |
Total Assets | kr 796.34M | kr 765.26M | kr 585.43M | kr 622.90M | kr 605.30M |
Total Debt | kr 128.22M | kr 36.81M | kr 2.13M | kr 3.23M | kr 4.86M |
Net Debt | kr -80.02M | kr -129.50M | kr -118.04M | kr -268.65M | kr -320.74M |
Total Liabilities | kr 173.25M | kr 71.85M | kr 29.41M | kr 31.15M | kr 22.72M |
Stockholders' Equity | kr 623.10M | kr 693.41M | kr 556.02M | kr 591.75M | kr 582.59M |
Cash Flow | |||||
Free Cash Flow | kr -264.51M | kr -257.38M | kr -238.47M | kr -147.57M | kr -145.00M |
Operating Cash Flow | kr -222.37M | kr -203.28M | kr -110.18M | kr -51.61M | kr -47.79M |
Investing Cash Flow | kr -42.14M | kr -65.88M | kr -135.34M | kr -105.82M | kr -96.83M |
Financing Cash Flow | kr 306.11M | kr 315.59M | kr 93.81M | kr 103.71M | kr 260.35M |