Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 7.13M | kr 11.23M | kr 1.28M | kr 587.00 | kr 0.00 |
Gross Profit | kr 7.13M | kr 11.22M | kr 1.27M | kr -11.19K | kr -11.78K |
Operating Income | kr -16.88M | kr -17.10M | kr -19.36M | kr -13.12M | kr -2.83M |
EBITDA | kr -16.82M | kr -17.09M | kr -19.43M | kr -13.11M | kr -2.82M |
Net Income | kr -16.11M | kr -16.40M | kr -19.52M | kr -13.12M | kr -2.82M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 26.40M | kr 29.38M | kr 43.82M | kr 52.39M | kr 11.56M |
Total Assets | kr 27.56M | kr 30.18M | kr 46.31M | kr 54.74M | kr 12.59M |
Total Debt | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 | kr 0.00 |
Net Debt | kr -26.40M | kr -29.38M | kr -43.82M | kr -52.39M | kr -11.56M |
Total Liabilities | kr 6.79M | kr 13.78M | kr 13.51M | kr 2.50M | kr 2.35M |
Stockholders' Equity | kr 20.77M | kr 16.40M | kr 32.80M | kr 52.24M | kr 10.24M |
Cash Flow | |||||
Free Cash Flow | kr -23.46M | kr -14.92M | kr -8.57M | kr -14.29M | kr -964.13K |
Operating Cash Flow | kr -23.46M | kr -14.92M | kr -8.57M | kr -14.29M | kr -905.25K |
Investing Cash Flow | kr 0.00 | kr 483.17K | kr 0.00 | kr -1.00K | kr -8.88K |
Financing Cash Flow | kr 20.48M | kr 0.00 | kr 0.00 | kr 55.12M | kr 12.45M |