Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 399.34M | kr 323.30M | kr 244.53M | kr 187.11M | kr 126.07M |
Gross Profit | kr 367.63M | kr 69.89M | kr 50.54M | kr 47.51M | kr 30.81M |
Operating Income | kr -11.45M | kr -3.12M | kr -5.48M | kr 7.56M | kr 3.10M |
EBITDA | kr 13.27M | kr 12.71M | kr 1.97M | kr 11.42M | kr 5.29M |
Net Income | kr -16.88M | kr -6.40M | kr -6.80M | kr 4.01M | kr 2.05M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 1.15M | kr 2.40M | kr 7.07M | kr 8.83M | kr 10.38M |
Total Assets | kr 122.11M | kr 130.13M | kr 76.88M | kr 44.61M | kr 25.72M |
Total Debt | kr 27.93M | kr 43.00M | kr 25.29M | kr 11.46M | kr 1.40M |
Net Debt | kr 26.79M | kr 40.60M | kr 18.23M | kr 2.63M | kr -8.98M |
Total Liabilities | kr 121.22M | kr 114.17M | kr 63.90M | kr 41.49M | kr 26.89M |
Stockholders' Equity | kr 883.00K | kr 15.89M | kr 12.90M | kr 3.12M | kr -1.17M |
Cash Flow | |||||
Free Cash Flow | kr 4.03M | kr -20.74M | kr -26.28M | kr -4.82M | kr 3.89M |
Operating Cash Flow | kr 10.76M | kr 3.82M | kr 9.29M | kr 12.66M | kr 4.31M |
Investing Cash Flow | kr -10.45M | kr -26.24M | kr -37.79M | kr -21.04M | kr 321.00K |
Financing Cash Flow | kr -1.57M | kr 17.75M | kr 26.74M | kr 6.83M | kr -2.19M |