Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 131.91M | kr 68.32M | kr 52.06M | kr 54.60M | kr 30.22M |
Gross Profit | kr 44.05M | kr -12.23M | kr -10.74M | kr 3.79M | kr -5.65M |
Operating Income | kr 4.71M | kr -49.74M | kr -42.13M | kr -11.14M | kr -10.10M |
EBITDA | kr 42.08M | kr -39.79M | kr -33.43M | kr -9.03M | kr -10.02M |
Net Income | kr 8.96M | kr -38.00M | kr -33.00M | kr -11.21M | kr -12.51M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 74.20M | kr 115.58M | kr 176.44M | kr 216.83M | kr 98.57M |
Total Assets | kr 361.03M | kr 349.91M | kr 349.32M | kr 371.36M | kr 218.72M |
Total Debt | kr 19.35M | kr 25.86M | kr 12.71M | kr 17.14M | kr 23.21M |
Net Debt | kr -54.85M | kr -89.72M | kr -163.73M | kr -199.69M | kr -75.36M |
Total Liabilities | kr 35.68M | kr 42.80M | kr 23.70M | kr 28.59M | kr 30.62M |
Stockholders' Equity | kr 325.34M | kr 307.11M | kr 325.62M | kr 342.77M | kr 188.10M |
Cash Flow | |||||
Free Cash Flow | kr -42.53M | kr -71.12M | kr -36.09M | kr -28.43M | kr -21.78M |
Operating Cash Flow | kr -11.81M | kr -45.51M | kr -12.76M | kr -10.82M | kr -6.68M |
Investing Cash Flow | kr -26.35M | kr -20.97M | kr -23.33M | kr -17.61M | kr -15.10M |
Financing Cash Flow | kr -4.13M | kr 2.21M | kr -4.26M | kr 146.80M | kr 87.19M |