Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 39.56M | kr 32.82M | kr 20.67M | kr 26.87M | kr 24.35M |
Gross Profit | kr 29.61M | kr 16.89M | kr 14.44M | kr 18.45M | kr 17.20M |
Operating Income | kr -9.86M | kr -9.67M | kr -14.25M | kr -14.53M | kr -14.22M |
EBITDA | kr -3.73M | kr -4.98M | kr -11.71M | kr -11.07M | kr -29.01M |
Net Income | kr -9.29M | kr -9.51M | kr -14.25M | kr -13.29M | kr -50.25M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 36.02M | kr 38.53M | kr 86.03M | kr 46.13M | kr 69.95M |
Total Assets | kr 109.21M | kr 105.18M | kr 146.95M | kr 139.35M | kr 144.68M |
Total Debt | kr 0.00 | kr 0.00 | kr 15.99M | kr 11.11M | kr 6.62M |
Net Debt | kr -36.02M | kr -38.53M | kr -26.66M | kr -35.03M | kr -63.33M |
Total Liabilities | kr 37.21M | kr 32.76M | kr 47.52M | kr 43.63M | kr 37.06M |
Stockholders' Equity | kr 72.00M | kr 72.42M | kr 99.42M | kr 95.71M | kr 107.62M |
Cash Flow | |||||
Free Cash Flow | kr -11.07M | kr -14.08M | kr -26.55M | kr -30.25M | kr -16.82M |
Operating Cash Flow | kr -2.25M | kr -5.89M | kr -10.69M | kr -13.15M | kr -16.46M |
Investing Cash Flow | kr -8.82M | kr 35.18M | kr -15.40M | kr -15.49M | kr 47.93M |
Financing Cash Flow | kr 8.56M | kr -33.42M | kr 22.60M | kr 4.83M | kr 19.25M |