Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | kr 850.67M | kr 737.52M | kr 697.85M | kr 200.12M | kr 150.75M |
Gross Profit | kr 185.44M | kr 156.38M | kr 150.05M | kr 43.88M | kr 28.10M |
Operating Income | kr 34.10M | kr 19.32M | kr 28.52M | kr -10.82M | kr -37.84M |
EBITDA | kr 49.43M | kr 34.85M | kr 41.38M | kr 3.89M | kr -35.33M |
Net Income | kr 23.00M | kr 12.98M | kr 20.09M | kr -14.37M | kr -48.38M |
Balance Sheet | |||||
Cash & Short-Term Investments | kr 62.66M | kr 21.98M | kr 21.05M | kr 13.81M | kr 4.20M |
Total Assets | kr 287.56M | kr 372.20M | kr 373.61M | kr 334.86M | kr 258.57M |
Total Debt | kr 43.65M | kr 45.27M | kr 42.27M | kr 56.44M | kr 82.70M |
Net Debt | kr -19.01M | kr 23.29M | kr 21.21M | kr 42.62M | kr 78.50M |
Total Liabilities | kr 237.94M | kr 331.21M | kr 344.13M | kr 324.26M | kr 261.05M |
Stockholders' Equity | kr 43.99M | kr 35.21M | kr 22.85M | kr 3.81M | kr -9.56M |
Cash Flow | |||||
Free Cash Flow | kr 75.20M | kr 19.12M | kr 30.80M | kr 9.94M | kr -43.83M |
Operating Cash Flow | kr 75.20M | kr 19.63M | kr 31.16M | kr 9.99M | kr -43.76M |
Investing Cash Flow | kr -4.08M | kr 892.00K | kr -25.00K | kr -11.27M | kr -3.04M |
Financing Cash Flow | kr -30.44M | kr -19.60M | kr -23.90M | kr 10.89M | kr 18.40M |