Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 53.51M | kr 107.04M | kr 33.50M | kr 15.37M | kr 11.90M |
Gross Profit | kr 12.24M | kr -40.69M | kr 59.82M | kr 21.74M | kr 1.68M |
Operating Income | kr -2.46M | kr -115.88M | kr -64.22M | kr -27.92M | kr 2.61M |
EBITDA | kr 8.77M | kr -66.32M | kr -57.25M | kr -26.42M | kr 1.07M |
Net Income | kr -6.94M | kr -179.01M | kr -76.30M | kr -18.11M | kr 2.01M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 827.00K | kr 54.23M | kr 19.36M | kr 63.93M | kr 7.59M |
Total Assets | kr 99.01M | kr 727.16M | kr 345.78M | kr 167.34M | kr 27.96M |
Total Debt | kr 45.36M | kr 25.20M | kr 106.48M | kr 5.93M | kr 6.69M |
Net Debt | kr 44.53M | kr 20.13M | kr 87.12M | kr -57.99M | kr -898.32K |
Total Liabilities | kr 66.09M | kr 371.61M | kr 156.67M | kr 19.29M | kr 21.76M |
Stockholders' Equity | kr 32.92M | kr 355.55M | kr 189.11M | kr 148.05M | kr 6.20M |
Cash Flow | |||||
Free Cash Flow | kr -18.63M | kr -27.11M | kr -255.20M | kr -105.69M | kr 600.33K |
Operating Cash Flow | kr 4.48M | kr -4.23M | kr -18.18M | kr -97.10M | kr 13.62M |
Investing Cash Flow | kr -21.43M | kr -241.86M | kr -241.01M | kr -3.62M | kr -13.02M |
Financing Cash Flow | kr 12.02M | kr 307.47M | kr 214.65M | kr 158.81M | kr 5.79M |