(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 24.02%4.61B | 5.45%3.62B | 5.45%3.62B | -23.87%3.46B | -50.21%2.44B | -25.40%3.71B | -24.67%3.43B | -24.67%3.43B | 34.71%4.54B | 83.50%4.9B |
-Cash and cash equivalents | 24.02%4.61B | 5.45%3.62B | 5.45%3.62B | -23.87%3.46B | -50.21%2.44B | -25.40%3.71B | -24.67%3.43B | -24.67%3.43B | 34.71%4.54B | 83.50%4.9B |
-Accounts receivable | 276.56%4.05B | 29.44%1.4B | 29.44%1.4B | ---- | -19.73%993M | 10.26%1.08B | -74.03%1.08B | -74.03%1.08B | -54.91%1.08B | 13.38%1.24B |
-Taxes receivable | 137.17%804M | 78.54%932M | 78.54%932M | 113.10%537M | 270.59%504M | 114.56%339M | 207.06%522M | 207.06%522M | 22.33%252M | -33.98%136M |
-Other receivables | -95.20%137M | -20.19%2.23B | -20.19%2.23B | 10.33%4.13B | 4.63%3.35B | -5.78%2.85B | --2.8B | --2.8B | 41.45%3.75B | 26.41%3.2B |
Inventory | 0.59%342M | 8.94%329M | 8.94%329M | 22.30%362M | 19.03%369M | 2.72%340M | -4.13%302M | -4.13%302M | -9.20%296M | -10.66%310M |
Prepaid assets | ---- | 1.15%438M | 1.15%438M | ---- | ---- | ---- | --433M | --433M | ---- | ---- |
Restricted cash | ---- | 245.45%152M | 245.45%152M | ---- | ---- | ---- | --44M | --44M | ---- | ---- |
Other current assets | 7.31%1.16B | -2.12%1.11B | -2.12%1.11B | 7.30%1.07B | 19.34%1.16B | 12.02%1.08B | 6.30%1.13B | 6.30%1.13B | --1B | -7.78%972M |
Total current assets | 133.55%21.96B | 10.34%11.03B | 10.34%11.03B | -5.74%10.29B | -13.36%9.32B | -9.90%9.4B | -3.60%9.99B | -3.60%9.99B | 22.04%10.91B | 36.16%10.76B |
Non current assets | ||||||||||
Net PPE | -2.63%888M | -4.00%864M | -4.00%864M | 2.89%926M | 8.71%986M | -1.51%912M | -7.60%900M | -7.60%900M | -8.35%900M | -9.75%907M |
-Gross PPE | -2.63%888M | 4.67%2.4B | 4.67%2.4B | 2.89%926M | 8.71%986M | -1.51%912M | 135.01%2.29B | 135.01%2.29B | -8.35%900M | -9.75%907M |
-Accumulated depreciation | ---- | -10.30%-1.53B | -10.30%-1.53B | ---- | ---- | ---- | ---1.39B | ---1.39B | ---- | ---- |
Goodwill and other intangible assets | 4.17%40.58B | 1.98%39.83B | 1.98%39.83B | 4.95%40.65B | 4.89%40.74B | 2.31%38.96B | 3.29%39.05B | 3.29%39.05B | 2.97%38.73B | 3.27%38.84B |
-Goodwill | ---- | 1.14%35.54B | 1.14%35.54B | ---- | 8.56%36.97B | 6.01%35.21B | --35.14B | --35.14B | 6.80%34.5B | 5.99%34.05B |
-Other intangible assets | ---- | 9.59%4.29B | 9.59%4.29B | ---- | -21.26%3.77B | -22.98%3.74B | --3.91B | --3.91B | -20.30%4.23B | -12.64%4.79B |
Non current prepaid assets | ---- | 14.29%16M | 14.29%16M | ---- | ---- | ---- | --14M | --14M | ---- | ---- |
Total non current assets | -11.72%70.04B | 0.59%79.18B | 0.59%79.18B | 2.00%82.46B | 1.18%84.07B | -0.32%79.33B | 0.23%78.72B | 0.23%78.72B | 6.45%80.84B | 10.23%83.09B |
Total assets | 3.67%91.99B | 1.69%90.21B | 1.69%90.21B | 1.08%92.75B | -0.49%93.39B | -1.43%88.74B | -0.22%88.71B | -0.22%88.71B | 8.09%91.75B | 12.69%93.85B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 195.41%6.69B | 2.51%2.86B | 2.51%2.86B | 220.61%6.44B | -19.47%2.08B | -9.48%2.26B | -68.17%2.79B | -68.17%2.79B | -13.89%2.01B | 7.27%2.58B |
-accounts payable | 986.46%6.02B | -24.55%332M | -24.55%332M | 1,374.81%5.97B | -19.50%351M | 40.97%554M | -93.25%440M | -93.25%440M | -3.80%405M | -3.54%436M |
-Total tax payable | -25.60%468M | -13.98%572M | -13.98%572M | -22.52%468M | -51.57%569M | -44.97%629M | -44.49%665M | -44.49%665M | -28.44%604M | 30.27%1.18B |
-Other payable | -81.41%201M | 16.05%1.96B | 16.05%1.96B | ---- | 19.34%1.16B | 12.02%1.08B | 58.80%1.69B | 58.80%1.69B | -6.37%1B | -7.78%972M |
Current provisions | 4,742.86%339M | 4,600.00%376M | 4,600.00%376M | 6,320.00%642M | 57.14%11M | -22.22%7M | -20.00%8M | -20.00%8M | -28.57%10M | -50.00%7M |
Current debt and capital lease obligation | 35.24%8.97B | 34.89%8.15B | 34.89%8.15B | 3.89%6.97B | 49.74%4.56B | 53.27%6.64B | 21.48%6.04B | 21.48%6.04B | 12.70%6.71B | -39.61%3.05B |
-Current debt | 37.33%8.78B | 36.91%7.95B | 36.91%7.95B | 4.22%6.75B | 53.32%4.32B | 55.57%6.39B | 22.35%5.81B | 22.35%5.81B | 12.93%6.47B | -41.56%2.82B |
-Current capital lease obligation | -20.33%192M | -16.09%193M | -16.09%193M | -5.11%223M | 5.68%242M | 10.05%241M | 3.14%230M | 3.14%230M | 6.82%235M | 2.69%229M |
Other current liabilities | 3.57%1.16B | -23.39%1.51B | -23.39%1.51B | -58.67%1.07B | -26.17%1.51B | -56.62%1.12B | --1.97B | --1.97B | 137.51%2.6B | 60.69%2.04B |
Current liabilities | 27.83%17.4B | 15.06%16.64B | 15.06%16.64B | 1.13%15.7B | 8.21%12.83B | 1.38%13.61B | 3.85%14.47B | 3.85%14.47B | 20.15%15.53B | 5.33%11.86B |
Non current liabilities | ||||||||||
Long term provisions | 428.00%132M | 245.16%107M | 245.16%107M | -42.37%34M | -54.55%25M | -39.02%25M | -93.51%31M | -93.51%31M | 0.00%59M | -14.06%55M |
Long term debt and capital lease obligation | 1.48%52.88B | 2.23%52.34B | 2.23%52.34B | 7.99%54.75B | 4.95%57.16B | 6.62%52.11B | 5.91%51.19B | 5.91%51.19B | 8.92%50.7B | 14.92%54.46B |
-Long term debt | 1.51%52.42B | 2.35%51.9B | 2.35%51.9B | 8.11%54.26B | 4.97%56.62B | 6.85%51.64B | 6.19%50.71B | 6.19%50.71B | 9.23%50.19B | 15.31%53.94B |
-Long term capital lease obligation | -2.35%457M | -9.54%436M | -9.54%436M | -4.34%485M | 2.70%533M | -13.81%468M | -17.18%482M | -17.18%482M | -15.22%507M | -15.20%519M |
Other non current liabilities | -100.76%-3M | 4,883.33%299M | 4,883.33%299M | -99.60%2M | -9.15%387M | -8.60%393M | -86.05%6M | -86.05%6M | -32.88%498M | -40.59%426M |
Total non current liabilities | 2.26%55.17B | 3.00%54.64B | 3.00%54.64B | 7.45%56.54B | 4.53%59B | 6.24%53.95B | 5.48%53.05B | 5.48%53.05B | 7.81%52.62B | 13.73%56.45B |
Total liabilities | 7.41%72.56B | 5.58%71.28B | 5.58%71.28B | 6.01%72.24B | 5.17%71.83B | 5.23%67.55B | 5.13%67.51B | 5.13%67.51B | 10.39%68.14B | 12.17%68.3B |
Shareholders'equity | ||||||||||
Share capital | --3M | 0.00%3M | 0.00%3M | --3M | ---- | ---- | 0.00%3M | 0.00%3M | ---- | ---- |
-common stock | --3M | 0.00%3M | 0.00%3M | --3M | ---- | ---- | 0.00%3M | 0.00%3M | ---- | ---- |
Retained earnings | ---1.74B | -37.04%-6.67B | -37.04%-6.67B | ---1.06B | ---- | ---- | -626.27%-4.87B | -626.27%-4.87B | ---- | ---- |
Paid-in capital | ---- | 0.00%17.44B | 0.00%17.44B | ---- | ---- | ---- | 0.00%17.44B | 0.00%17.44B | ---- | ---- |
Other equity interest | ---1M | ---- | ---- | ---1M | ---- | ---- | ---1M | ---1M | ---- | ---- |
Total stockholders'equity | -7.67%17.2B | -9.64%16.75B | -9.64%16.75B | -11.77%18.34B | -13.71%19.39B | -18.08%18.63B | -14.56%18.54B | -14.56%18.54B | 1.96%20.78B | 14.37%22.47B |
Noncontrolling interests | -12.50%2.23B | -18.15%2.18B | -18.15%2.18B | -23.30%2.17B | -29.59%2.17B | -17.26%2.55B | -10.97%2.66B | -10.97%2.66B | 1.87%2.83B | 12.05%3.08B |
Total equity | -8.26%19.43B | -10.71%18.93B | -10.71%18.93B | -13.15%20.51B | -15.62%21.55B | -17.98%21.18B | -14.12%21.2B | -14.12%21.2B | 1.95%23.61B | 14.09%25.55B |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data