Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 334.28M | kr 310.29M | kr 244.69M | kr 159.76M | kr 103.53M |
Gross Profit | kr 116.17M | kr 124.01M | kr 113.02M | kr 49.03M | kr 25.78M |
Operating Income | kr -53.74M | kr -72.58M | kr -72.47M | kr -78.66M | kr -94.06M |
EBITDA | kr -76.05M | kr -27.23M | kr -22.95M | kr -44.04M | kr -51.13M |
Net Income | kr -47.28M | kr -62.96M | kr -58.17M | kr -75.08M | kr -116.62M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 237.46M | kr 70.81M | kr 196.86M | kr 332.51M | kr 416.85M |
Total Assets | kr 662.44M | kr 425.11M | kr 473.95M | kr 521.33M | kr 564.69M |
Total Debt | kr 23.82M | kr 28.14M | kr 31.46M | kr 37.22M | kr 72.40M |
Net Debt | kr -213.64M | kr -42.67M | kr -165.39M | kr -295.29M | kr -344.44M |
Total Liabilities | kr 248.74M | kr 149.68M | kr 141.07M | kr 137.88M | kr 107.13M |
Stockholders' Equity | kr 413.70M | kr 275.43M | kr 332.87M | kr 383.45M | kr 457.56M |
Cash Flow | |||||
Free Cash Flow | kr -65.11M | kr -124.17M | kr -138.31M | kr -84.23M | kr -14.36M |
Operating Cash Flow | kr -18.57M | kr -95.69M | kr -120.51M | kr -66.34M | kr -3.86M |
Investing Cash Flow | kr -46.54M | kr -28.17M | kr -24.39M | kr -17.92M | kr -10.79M |
Financing Cash Flow | kr 224.69M | kr -8.78M | kr -8.46M | kr -7.52M | kr 2.54M |