Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 156.95M | kr 113.54M | kr 173.56M | kr 181.61M | kr 83.93M |
Gross Profit | kr 103.78M | kr 77.16M | kr 114.57M | kr 115.24M | kr 56.53M |
Operating Income | kr 13.15M | kr -312.59M | kr 15.99M | kr 40.86M | kr 114.00K |
EBITDA | kr 18.80M | kr -305.61M | kr 19.10M | kr 43.99M | kr 701.00K |
Net Income | kr 16.83M | kr -321.95M | kr 8.36M | kr 32.83M | kr -1.74M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 68.59M | kr 44.15M | kr 48.06M | kr 52.40M | kr 4.33M |
Total Assets | kr 350.84M | kr 313.78M | kr 621.90M | kr 550.69M | kr 57.64M |
Total Debt | kr 2.63M | kr 3.89M | kr 1.64M | kr 2.40M | kr 1.66M |
Net Debt | kr -65.95M | kr -40.11M | kr -46.42M | kr -50.00M | kr -2.66M |
Total Liabilities | kr 31.23M | kr 22.53M | kr 29.34M | kr 31.54M | kr 30.16M |
Stockholders' Equity | kr 319.61M | kr 291.25M | kr 592.56M | kr 519.15M | kr 27.48M |
Cash Flow | |||||
Free Cash Flow | kr 22.75M | kr -4.27M | kr -50.64M | kr 34.15M | kr 1.03M |
Operating Cash Flow | kr 24.34M | kr 3.79M | kr -1.54M | kr 37.60M | kr 2.92M |
Investing Cash Flow | kr -1.59M | kr -9.42M | kr -52.11M | kr -407.47M | kr -4.04M |
Financing Cash Flow | kr -1.38M | kr 1.95M | kr 47.50M | kr 416.27M | kr 694.00K |