(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -22.04%973.73M | -22.04%973.73M | 6.89%786.88M | 2.29%866.18M | 30.73%1.25B | --1.25B | -36.75%736.16M | 19.38%846.8M | -4.84%825.41M | -4.09%955.51M |
-Cash and cash equivalents | -22.04%973.73M | -22.04%973.73M | 6.89%786.88M | 2.29%866.18M | 30.73%1.25B | --1.25B | -36.75%736.16M | 19.38%846.8M | -4.84%825.41M | -4.09%955.51M |
Receivables | 132.36%188.19M | 132.36%188.19M | -30.27%130.53M | 176.82%146.37M | --80.99M | --80.99M | 237.42%187.18M | --52.87M | --19.29M | --0 |
-Accounts receivable | 129.84%180.89M | 129.84%180.89M | -26.18%130.53M | 284.16%146.37M | --78.7M | --78.7M | --176.83M | --38.1M | --6.33M | --0 |
-Other receivables | 219.06%7.3M | 219.06%7.3M | ---- | ---- | --2.29M | --2.29M | -81.35%10.35M | --14.77M | --12.97M | ---- |
Inventory | 460.13%20.43M | 460.13%20.43M | 2,650.00%16.01M | 2,324.25%17.7M | 310.24%3.65M | --3.65M | --582K | --730K | --1.13M | --889K |
Prepaid assets | 12.53%77.03M | 12.53%77.03M | 108.63%102.6M | 67.56%83.34M | 52.01%68.45M | --68.45M | 33.38%49.18M | --49.74M | --50.64M | 153.76%45.03M |
Other current assets | 57.44%15.78M | 57.44%15.78M | -150.00%-1K | 0.00%1K | -11.67%10.02M | --10.02M | --2K | -100.00%1K | -100.00%-1K | -50.25%11.34M |
Total current assets | -9.70%1.28B | -9.70%1.28B | 6.47%1.04B | 17.20%1.11B | 39.44%1.41B | --1.41B | -22.53%973.1M | 28.99%950.14M | -1.25%896.48M | -2.32%1.01B |
Non current assets | ||||||||||
Net PPE | 69.92%54.24M | 69.92%54.24M | 54.80%55.51M | 13.31%41.49M | -19.41%31.92M | --31.92M | 68.55%35.86M | 314.39%36.62M | 538.08%37.51M | 632.55%39.61M |
-Gross PPE | 75.01%62.34M | 75.01%62.34M | 54.80%55.51M | 13.31%41.49M | -11.78%35.62M | --35.62M | 68.55%35.86M | 314.39%36.62M | 538.08%37.51M | 639.70%40.37M |
-Accumulated depreciation | -118.86%-8.1M | -118.86%-8.1M | ---- | ---- | -384.29%-3.7M | ---3.7M | ---- | ---- | ---- | -1,398.04%-764K |
Goodwill and other intangible assets | -0.93%479.34M | -0.93%479.34M | -2.22%476.51M | 11.89%515.03M | 21.14%483.84M | --483.84M | 0.55%487.35M | -4.36%460.3M | -14.74%400.95M | -4.63%399.42M |
-Goodwill | 6.12%48.58M | 6.12%48.58M | ---- | ---- | 22.99%45.78M | --45.78M | ---- | --43.4M | ---- | -2.01%37.23M |
-Other intangible assets | -1.67%430.75M | -1.67%430.75M | ---- | ---- | 20.95%438.06M | --438.06M | ---- | --416.9M | ---- | -4.90%362.19M |
Investments and advances | ---- | ---- | 202.00%20.87M | 186.15%16.62M | ---- | ---- | 75.18%6.91M | 47.31%5.81M | 161.97%5.84M | ---- |
Non current accounts receivable | 280.00%16.56M | 280.00%16.56M | ---- | ---- | --4.36M | --4.36M | ---- | ---- | ---- | ---- |
Non current deferred assets | 90.72%26.32M | 90.72%26.32M | 54.41%22.99M | 313.71%22.42M | 228.84%13.8M | --13.8M | 472.65%14.89M | 512.43%5.42M | 602.96%3.56M | 599.33%4.2M |
Other non current assets | 11.45%7.64M | 11.45%7.64M | ---- | ---1K | 75.04%6.85M | --6.85M | ---- | ---- | ---2K | --3.92M |
Total non current assets | 8.01%584.09M | 8.01%584.09M | 5.66%575.88M | 17.20%595.56M | 20.94%540.77M | --540.77M | 6.34%545.01M | 2.66%508.15M | -6.47%447.86M | 4.70%447.14M |
Total assets | -4.80%1.86B | -4.80%1.86B | 6.18%1.61B | 17.20%1.71B | 33.77%1.95B | --1.95B | -14.17%1.52B | 18.41%1.46B | -3.06%1.34B | -0.27%1.46B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -35.74%106.73M | -35.74%106.73M | -29.86%67.17M | -11.79%72.04M | 140.04%166.09M | --166.09M | 27.93%95.76M | 37.80%81.67M | 73.52%100.05M | 27.32%69.19M |
-accounts payable | -37.31%100.56M | -37.31%100.56M | -29.86%67.17M | -11.79%72.04M | 135.99%160.4M | --160.4M | 27.93%95.76M | 37.80%81.67M | 73.52%100.05M | 26.28%67.97M |
-Total tax payable | 8.50%6.17M | 8.50%6.17M | ---- | ---- | 365.52%5.68M | --5.68M | ---- | ---- | ---- | 135.71%1.22M |
Current accrued expenses | 110.22%269.37M | 110.22%269.37M | 129.66%251.62M | 131.71%187.53M | 190.83%128.14M | --128.14M | 100.76%109.56M | 50.42%80.94M | 0.16%52.93M | 20.83%44.06M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.39M |
Other current liabilities | -12.83%19.79M | -12.83%19.79M | 75.22%25.93M | 93.42%30.74M | 78.70%22.7M | --22.7M | 39.02%14.8M | 76.77%15.89M | 110.04%14.1M | 28.45%12.7M |
Current liabilities | 25.19%407.14M | 25.19%407.14M | 56.60%344.71M | 62.64%290.31M | 140.12%325.23M | --325.23M | 57.15%220.12M | 46.23%178.49M | 42.54%167.08M | 28.24%135.45M |
Non current liabilities | ||||||||||
Long term provisions | 176.42%32.6M | 176.42%32.6M | 158.27%20.74M | 70.97%15.15M | -18.84%11.79M | --11.79M | -86.93%8.03M | -85.46%8.86M | -83.77%9.22M | 127.35%14.53M |
Long term debt and capital lease obligation | 32.62%966.6M | 32.62%966.6M | 64.80%770.16M | 70.20%779.56M | 241.82%728.82M | --728.82M | 149.33%467.32M | --458.03M | --214.49M | 24,184.28%213.22M |
-Long term debt | 31.76%939.51M | 31.76%939.51M | 65.30%740.74M | 73.54%759.05M | 276.94%713.03M | --713.03M | 139.10%448.13M | --437.39M | --192.63M | --189.16M |
-Long term capital lease obligation | 71.53%27.09M | 71.53%27.09M | 53.31%29.42M | -0.60%20.51M | -34.34%15.79M | --15.79M | --19.19M | --20.64M | --21.86M | 2,639.41%24.05M |
Non current deferred liabilities | 4.75%41.64M | 4.75%41.64M | 20.55%41.4M | 30.04%41.95M | 28.83%39.75M | --39.75M | -50.25%34.34M | -53.15%32.26M | -63.76%26.11M | -17.62%30.86M |
Employee benefits | 298.30%3.52M | 298.30%3.52M | ---- | ---- | -72.22%884K | --884K | ---- | ---- | ---- | -61.64%3.18M |
Other non current liabilities | -9.08%72.94M | -9.08%72.94M | 32.21%82.45M | 30.64%77.81M | 47.49%80.23M | --80.23M | 331.89%62.37M | 1,611.99%59.56M | 4,168.31%56.3M | 11.08%54.4M |
Total non current liabilities | 29.69%1.12B | 29.69%1.12B | 59.91%914.75M | 63.68%914.47M | 172.46%861.48M | --861.48M | 69.21%572.05M | 302.55%558.71M | 122.89%306.12M | 210.02%316.18M |
Total liabilities | 28.46%1.52B | 28.46%1.52B | 58.99%1.26B | 63.43%1.2B | 162.76%1.19B | --1.19B | 65.68%792.17M | 182.61%737.2M | 85.89%473.2M | 117.54%451.63M |
Shareholders'equity | ||||||||||
Share capital | 0.00%2.38M | 0.00%2.38M | ---- | ---- | 13.80%2.38M | --2.38M | 12.99%2.37M | 18.32%2.36M | 4.80%2.09M | 4.80%2.09M |
-common stock | 0.00%2.38M | 0.00%2.38M | ---- | ---- | 13.80%2.38M | --2.38M | 12.99%2.37M | 18.32%2.36M | 4.80%2.09M | 4.80%2.09M |
Retained earnings | -25.55%-2.31B | -25.55%-2.31B | ---- | ---- | -28.72%-1.84B | ---1.84B | -53.11%-1.83B | -51.02%-1.82B | -59.34%-1.66B | -55.30%-1.43B |
Paid-in capital | 2.02%2.64B | 2.02%2.64B | ---- | ---- | 5.33%2.59B | --2.59B | 3.95%2.55B | 18.59%2.54B | 18.45%2.53B | 15.31%2.46B |
Gains losses not affecting retained earnings | -156.21%-5.23M | -156.21%-5.23M | ---- | ---- | 134.50%9.31M | --9.31M | ---- | ---- | ---- | -343.00%-26.98M |
Total stockholders'equity | -56.31%334.81M | -56.31%334.81M | -51.45%352.44M | -30.06%504.37M | -24.00%766.26M | --766.26M | -42.47%725.94M | -23.11%721.09M | -20.47%871.14M | -16.70%1.01B |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | ---- |
Total equity | -56.31%334.81M | -56.31%334.81M | -51.45%352.44M | -30.06%504.37M | -24.00%766.26M | --766.26M | -43.75%725.94M | -25.71%721.09M | -23.06%871.14M | -19.74%1.01B |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data