Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 1.39B | kr 1.68B | kr 914.85M | kr 753.10M | kr 578.33M |
Gross Profit | kr 885.93M | kr 807.87M | kr 319.46M | kr 201.40M | kr 184.35M |
Operating Income | kr -389.43M | kr -699.50M | kr -953.56M | kr -582.53M | kr -322.77M |
EBITDA | kr -7.82M | kr -334.48M | kr -1.00B | kr -1.58B | kr 1.34B |
Net Income | kr -244.34M | kr -855.20M | kr -1.17B | kr -1.67B | kr 1.26B |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 1.88B | kr 3.39B | kr 3.67B | kr 3.32B | kr 4.06B |
Total Assets | kr 6.30B | kr 7.86B | kr 6.95B | kr 6.01B | kr 6.14B |
Total Debt | kr 260.00M | kr 259.66M | kr 223.05M | kr 156.61M | kr 121.70M |
Net Debt | kr -1.62B | kr -3.10B | kr -2.90B | kr -2.56B | kr -2.20B |
Total Liabilities | kr 1.33B | kr 1.66B | kr 1.50B | kr 968.28M | kr 668.38M |
Stockholders' Equity | kr 4.98B | kr 6.20B | kr 5.45B | kr 5.04B | kr 5.47B |
Cash Flow | |||||
Free Cash Flow | kr -921.89M | kr -1.41B | kr -969.32M | kr -826.61M | kr -448.08M |
Operating Cash Flow | kr -241.58M | kr -669.67M | kr -690.58M | kr -449.46M | kr -215.89M |
Investing Cash Flow | kr -581.91M | kr -646.81M | kr -403.09M | kr -373.62M | kr -294.43M |
Financing Cash Flow | kr -665.99M | kr 1.54B | kr 1.49B | kr 1.22B | kr 2.31B |