Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 69.17M | kr 100.88M | kr 140.99M | kr 128.95M | kr 87.60M |
Gross Profit | kr 19.79M | kr 21.49M | kr 27.28M | kr 25.31M | kr 33.11M |
Operating Income | kr -23.60M | kr -18.16M | kr -7.44M | kr -7.10M | kr 30.62M |
EBITDA | kr -17.94M | kr -15.67M | kr -17.26M | kr -5.60M | kr 31.77M |
Net Income | kr -15.25M | kr -18.59M | kr -27.32M | kr -5.66M | kr 13.80M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 8.84M | kr 29.37M | kr 49.97M | kr 58.53M | kr 3.23M |
Total Assets | kr 52.55M | kr 67.10M | kr 92.81M | kr 108.22M | kr 61.60M |
Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 2.50M |
Net Debt | kr -8.84M | kr -29.37M | kr -49.97M | kr -58.53M | kr -728.20K |
Total Liabilities | kr 24.74M | kr 30.42M | kr 43.23M | kr 39.90M | kr 46.85M |
Stockholders' Equity | kr 21.64M | kr 33.30M | kr 49.59M | kr 68.32M | kr 14.72M |
Cash Flow | |||||
Free Cash Flow | kr -31.64M | kr -27.32M | kr -11.50M | kr -19.67M | kr -4.05M |
Operating Cash Flow | kr -25.38M | kr -21.08M | kr -4.55M | kr -16.71M | kr -4.05M |
Investing Cash Flow | kr -8.47M | kr -6.24M | kr -4.01M | kr 12.42M | kr 295.00K |
Financing Cash Flow | kr 13.48M | kr 6.72M | kr 0.00 | kr 59.60M | kr 0.00 |