Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 574.73M | kr 572.98M | kr 504.97M | kr 413.94M | kr 154.02M |
Gross Profit | kr 428.05M | kr 45.39M | kr 389.93M | kr 321.08M | kr 136.42M |
Operating Income | kr 0.00 | kr -23.84M | kr -80.79M | kr -49.54M | kr 3.44M |
EBITDA | kr -18.57M | kr 20.77M | kr -36.53M | kr -10.36M | kr -45.13M |
Net Income | kr -82.71M | kr -23.05M | kr -83.39M | kr -48.86M | kr -55.62M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 23.12M | kr 39.37M | kr 26.96M | kr 39.92M | kr 185.41M |
Total Assets | kr 442.25M | kr 501.55M | kr 515.36M | kr 552.03M | kr 411.14M |
Total Debt | kr 72.94M | kr 69.13M | kr 74.70M | kr 68.92M | kr 31.01M |
Net Debt | kr 49.83M | kr 29.76M | kr 47.75M | kr 29.00M | kr -154.40M |
Total Liabilities | kr 253.10M | kr 239.08M | kr 233.44M | kr 235.52M | kr 94.92M |
Stockholders' Equity | kr 189.15M | kr 262.46M | kr 281.93M | kr 316.51M | kr 316.21M |
Cash Flow | |||||
Free Cash Flow | kr 3.67M | kr 14.47M | kr -42.61M | kr -53.61M | kr -13.56M |
Operating Cash Flow | kr 13.36M | kr 33.66M | kr -26.77M | kr -26.20M | kr -1.01M |
Investing Cash Flow | kr -16.76M | kr -22.34M | kr -6.21M | kr -115.65M | kr -37.51M |
Financing Cash Flow | kr -12.65M | kr -11.51M | kr 27.50M | kr -3.03M | kr 220.67M |