(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 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 3.04%271M | 8.11%360M | 9.20%439M | -8.22%402M | -8.22%402M | -2.95%263M | -4.61%333M | -4.78%402M | 6.83%438M | 6.83%438M |
-Cash and cash equivalents | 3.04%271M | 8.11%360M | 9.20%439M | -8.22%402M | -8.22%402M | -2.95%263M | -4.61%333M | -4.78%402M | 6.83%438M | 6.83%438M |
-Accounts receivable | -22.22%84M | -24.81%97M | -22.94%84M | -0.75%132M | -0.75%132M | -44.62%108M | -16.40%129M | -37.46%109M | -33.17%133M | -33.17%133M |
-Other receivables | 4.92%64M | -12.90%54M | -18.33%49M | -4.55%42M | -4.55%42M | -57.64%61M | -48.38%62M | -48.67%60M | -24.14%44M | -24.14%44M |
Inventory | 30.00%78M | 4.55%69M | 21.82%67M | 22.22%66M | 22.22%66M | -40.00%60M | -25.00%66M | -32.10%55M | -6.90%54M | -6.90%54M |
Prepaid assets | ---- | ---- | ---- | 7.41%29M | 7.41%29M | ---- | ---- | ---- | -30.77%27M | -30.77%27M |
Other current assets | ---- | ---- | ---- | ---2M | ---2M | ---1M | ---- | ---- | ---- | ---- |
Total current assets | 1.22%497M | -1.69%580M | 2.08%639M | -3.88%669M | -3.88%669M | -30.85%491M | -17.08%590M | -21.20%626M | -12.34%696M | -12.34%696M |
Non current assets | ||||||||||
Net PPE | 37.50%88M | 21.43%85M | -13.70%63M | -24.05%60M | -24.05%60M | -57.89%64M | -58.01%70M | -61.07%73M | -41.04%79M | -41.04%79M |
-Gross PPE | 37.50%88M | 21.43%85M | -13.70%63M | -9.73%102M | -9.73%102M | -57.89%64M | -58.01%70M | -61.07%73M | -59.06%113M | -59.06%113M |
-Accumulated depreciation | ---- | ---- | ---- | -23.53%-42M | -23.53%-42M | ---- | ---- | ---- | 76.06%-34M | 76.06%-34M |
Goodwill and other intangible assets | 24.26%502M | 21.74%476M | 19.10%449M | 15.57%423M | 15.57%423M | -39.52%404M | -37.28%391M | -38.79%377M | -39.30%366M | -39.30%366M |
-Goodwill | ---- | ---- | ---- | 2.56%80M | 2.56%80M | ---- | ---- | ---- | 85.71%78M | 85.71%78M |
-Other intangible assets | ---- | ---- | ---- | 19.10%343M | 19.10%343M | ---- | ---- | ---- | -48.66%288M | -48.66%288M |
Other non current assets | 200.00%1M | 200.00%1M | --1M | --1M | --1M | -200.00%-1M | -900.00%-1M | ---- | ---- | ---- |
Total non current assets | 21.02%662M | 17.22%633M | 9.77%584M | 5.11%555M | 5.11%555M | -42.06%547M | -40.96%540M | -42.72%532M | -38.68%528M | -38.68%528M |
Total assets | 11.56%1.16B | 7.26%1.21B | 5.70%1.22B | 0.00%1.22B | 0.00%1.22B | -37.24%1.04B | -30.51%1.13B | -32.86%1.16B | -26.04%1.22B | -26.04%1.22B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | ---- | ---- | ---- | -31.11%62M | -31.11%62M | ---- | ---- | ---- | 5.88%90M | 5.88%90M |
-accounts payable | ---- | ---- | ---- | -31.11%62M | -31.11%62M | ---- | ---- | ---- | 5.88%90M | 5.88%90M |
Current debt and capital lease obligation | -13.79%25M | -6.90%27M | -3.57%27M | 0.00%28M | 0.00%28M | -93.98%29M | -93.98%29M | -94.19%28M | 7.69%28M | 7.69%28M |
-Current debt | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
-Current capital lease obligation | -13.79%25M | -6.90%27M | -3.57%27M | 0.00%28M | 0.00%28M | -12.12%29M | -12.65%29M | -17.16%28M | 7.69%28M | 7.69%28M |
Other current liabilities | 157.71%451M | 88.79%438M | 86.84%426M | 181.43%197M | 181.43%197M | -61.62%175M | -49.23%232M | -47.17%228M | -29.29%70M | -29.29%70M |
Current liabilities | 133.33%476M | 78.16%465M | 76.95%453M | 35.03%397M | 35.03%397M | -78.25%204M | -72.20%261M | -71.98%256M | -38.11%294M | -38.11%294M |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | ---- | -50.00%1M | -50.00%1M | ---- | ---- | ---- | 0.00%2M | 0.00%2M |
Long term debt and capital lease obligation | 21.57%62M | 1.75%58M | -38.33%37M | -37.88%41M | -37.88%41M | -60.47%51M | -51.90%57M | -52.87%60M | -87.48%66M | -87.48%66M |
-Long term debt | -18.75%13M | -12.50%14M | -6.25%15M | -5.88%16M | -5.88%16M | -54.29%16M | 3.90%16M | 1.27%16M | -96.34%17M | -96.34%17M |
-Long term capital lease obligation | 40.00%49M | 7.32%44M | -50.00%22M | -48.98%25M | -48.98%25M | -62.77%35M | -60.23%41M | -60.54%44M | -22.22%49M | -22.22%49M |
Other non current liabilities | 2.94%35M | -13.51%32M | 34.78%31M | 55.00%31M | 55.00%31M | -70.18%34M | -65.55%37M | -80.05%23M | -78.49%20M | -78.49%20M |
Total non current liabilities | 14.12%97M | -4.26%90M | -18.07%68M | -17.05%73M | -17.05%73M | -65.02%85M | -58.39%94M | -65.79%83M | -85.90%88M | -85.90%88M |
Total liabilities | 98.27%573M | 56.34%555M | 53.69%521M | 23.04%470M | 23.04%470M | -75.53%289M | -69.52%355M | -70.68%339M | -65.24%382M | -65.24%382M |
Shareholders'equity | ||||||||||
Share capital | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 42.86%1M | 42.86%1M | 0.00%1M | 0.00%1M |
-common stock | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 42.86%1M | 42.86%1M | 0.00%1M | 0.00%1M |
Retained earnings | -13.93%-1.37B | -9.45%-1.3B | -8.90%-1.26B | -7.97%-1.21B | -7.97%-1.21B | 0.83%-1.2B | 1.64%-1.19B | -5.98%-1.16B | -2.57%-1.12B | -2.57%-1.12B |
Paid-in capital | 0.00%2B | 0.00%2B | 0.05%2B | 1.01%2B | 1.01%2B | 18.60%2B | 19.99%2B | 20.44%2B | 20.56%1.98B | 20.56%1.98B |
Other equity interest | -200.00%-1M | ---- | ---1M | ---- | ---- | 200.00%1M | ---- | ---- | ---- | ---- |
Total stockholders'equity | -21.85%583M | -15.39%654M | -14.34%699M | -10.48%752M | -10.48%752M | 58.05%746M | 67.97%773M | 44.37%816M | 51.35%840M | 51.35%840M |
Noncontrolling interests | -33.33%2M | 50.00%3M | 50.00%3M | 0.00%2M | 0.00%2M | 200.00%3M | 53.85%2M | 5.26%2M | 100.00%2M | 100.00%2M |
Total equity | -21.90%585M | -15.23%657M | -14.18%702M | -10.45%754M | -10.45%754M | 58.35%749M | 67.93%775M | 44.24%818M | 51.44%842M | 51.44%842M |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data
No Data