Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 100.00K | kr 97.50M | kr 0.00 | kr 0.00 | kr 35.00K |
Gross Profit | kr 100.00K | kr 93.35M | kr -1.07M | kr -1.25M | kr -57.73M |
Operating Income | kr -275.00M | kr -107.37M | kr -151.11M | kr -115.63M | kr -57.73M |
EBITDA | kr -225.90M | kr -93.82M | kr -99.15M | kr -101.66M | kr -56.11M |
Net Income | kr -228.00M | kr -95.27M | kr -100.33M | kr -103.04M | kr -57.42M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 865.10M | kr 294.27M | kr 344.93M | kr 428.45M | kr 53.83M |
Total Assets | kr 4.22B | kr 299.39M | kr 351.34M | kr 445.20M | kr 61.18M |
Total Debt | kr 800.00K | kr 2.30M | kr 3.25M | kr 1.28M | kr 2.34M |
Net Debt | kr -864.30M | kr -291.97M | kr -341.68M | kr -427.17M | kr -51.49M |
Total Liabilities | kr 25.30M | kr 60.50M | kr 17.38M | kr 11.16M | kr 11.86M |
Stockholders' Equity | kr 4.20B | kr 238.88M | kr 333.96M | kr 434.04M | kr 49.33M |
Cash Flow | |||||
Free Cash Flow | kr -17.00M | kr -37.98M | kr -129.44M | kr -124.06M | kr -71.56M |
Operating Cash Flow | kr -17.00M | kr -37.98M | kr -129.44M | kr -124.06M | kr -70.65M |
Investing Cash Flow | kr -19.80M | kr -625.20M | kr 0.00 | kr 0.00 | kr -909.00K |
Financing Cash Flow | kr 571.90M | kr 634.70M | kr -818.00K | kr 486.39M | kr -1.40M |