(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 | 14.91%131M | -46.59%94M | -46.59%94M | -16.29%704M | 90.98%233M | -68.42%114M | 18.12%176M | 18.12%176M | 44.75%841M | -62.58%122M |
-Cash and cash equivalents | 14.91%131M | -46.59%94M | -46.59%94M | -16.29%704M | 90.98%233M | -68.42%114M | 18.12%176M | 18.12%176M | 44.75%841M | -62.58%122M |
-Accounts receivable | 17.14%1.27B | -2.35%706M | -2.35%706M | 3.87%1.07B | -9.23%1.57B | -32.86%1.09B | -17.09%723M | -17.09%723M | -23.24%1.03B | 9.54%1.73B |
-Taxes receivable | 175.90%229M | 804.55%199M | 804.55%199M | 1,205.56%235M | 1,200.00%156M | 1,283.33%83M | 266.67%22M | 266.67%22M | -66.67%18M | 20.00%12M |
-Other receivables | 29.30%406M | 25.76%371M | 25.76%371M | 40.09%325M | 32.27%332M | -16.71%314M | 3.15%295M | 3.15%295M | 2.20%232M | 7.26%251M |
Inventory | -26.38%2.21B | -26.49%2.3B | -26.49%2.3B | -26.27%2.32B | -14.52%2.69B | -0.76%3B | 24.66%3.13B | 24.66%3.13B | 97.61%3.14B | 148.46%3.15B |
Other current assets | ---- | ---1M | ---1M | ---- | ---- | ---- | ---- | ---- | ---- | ---2M |
Total current assets | -7.62%4.25B | -15.56%3.67B | -15.56%3.67B | -11.62%4.65B | -5.30%4.99B | -14.61%4.6B | 13.65%4.35B | 13.65%4.35B | 38.63%5.27B | 53.95%5.27B |
Non current assets | ||||||||||
Net PPE | 6.12%2.18B | 5.73%2.12B | 5.73%2.12B | 9.41%2.12B | 20.53%2.17B | 27.35%2.06B | 35.70%2.01B | 35.70%2.01B | 46.40%1.93B | 45.74%1.8B |
-Gross PPE | ---- | --3.49B | --3.49B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Accumulated depreciation | ---- | ---1.36B | ---1.36B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | 2.23%5.13B | -2.24%4.89B | -2.24%4.89B | 2.45%5.18B | 8.54%5.26B | 8.78%5.02B | 9.72%5B | 9.72%5B | 12.59%5.05B | 9.32%4.85B |
-Goodwill | ---- | -2.14%4.86B | -2.14%4.86B | ---- | ---- | ---- | 9.85%4.96B | 9.85%4.96B | ---- | ---- |
-Other intangible assets | ---- | -16.67%30M | -16.67%30M | ---- | ---- | ---- | -5.26%36M | -5.26%36M | ---- | ---- |
Other non current assets | 0.00%-1M | ---- | ---- | ---- | ---- | -200.00%-1M | ---- | ---- | ---- | --1M |
Total non current assets | 3.05%7.64B | -0.50%7.3B | -0.50%7.3B | 3.53%7.6B | 10.77%7.75B | 12.46%7.41B | 15.15%7.33B | 15.15%7.33B | 19.09%7.34B | 16.28%7B |
Total assets | -1.04%11.88B | -6.10%10.97B | -6.10%10.97B | -2.79%12.26B | 3.88%12.74B | 0.30%12.01B | 14.59%11.68B | 14.59%11.68B | 26.52%12.61B | 29.93%12.26B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 13.65%849M | 5.36%727M | 5.36%727M | -15.17%710M | -27.40%885M | -48.05%747M | -43.54%690M | -43.54%690M | -39.87%837M | -9.30%1.22B |
-accounts payable | 9.61%730M | 12.67%649M | 12.67%649M | -17.20%515M | -23.99%735M | -43.46%666M | -45.51%576M | -45.51%576M | -37.11%622M | -3.40%967M |
-Total tax payable | 46.91%119M | -31.58%78M | -31.58%78M | -9.30%195M | -40.48%150M | -68.85%81M | -30.91%114M | -30.91%114M | -46.65%215M | -26.53%252M |
Current provisions | -30.77%54M | -47.31%49M | -47.31%49M | -46.15%49M | -46.74%49M | -16.13%78M | -1.06%93M | -1.06%93M | -4.21%91M | -2.13%92M |
Current debt and capital lease obligation | 12.64%98M | 29.11%102M | 29.11%102M | 11.39%88M | -9.09%90M | 22.54%87M | 19.70%79M | 19.70%79M | 17.91%79M | 65.00%99M |
-Current debt | ---- | --3M | --3M | ---- | ---- | ---- | --0 | --0 | ---- | --99M |
-Current capital lease obligation | 12.64%98M | 25.32%99M | 25.32%99M | 11.39%88M | --90M | --87M | 19.70%79M | 19.70%79M | --79M | ---- |
Other current liabilities | 57.81%101M | -30.56%50M | -30.56%50M | -25.55%542M | -22.24%584M | -24.71%64M | -20.88%72M | -20.88%72M | 54.56%728M | 55.49%751M |
Current liabilities | 3.74%1.66B | -7.41%1.48B | -7.41%1.48B | -16.21%2.02B | -21.04%2.32B | -34.09%1.6B | -27.69%1.59B | -27.69%1.59B | -14.29%2.41B | 6.68%2.94B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -30.83%2.08B | -31.89%2.03B | -31.89%2.03B | -18.58%2.42B | 6.45%2.76B | 22.11%3.01B | 92.14%2.98B | 92.14%2.98B | 182.21%2.97B | 114.95%2.59B |
-Long term debt | ---- | -32.33%1.9B | -32.33%1.9B | -19.44%2.25B | 6.69%2.58B | 14.93%2.83B | 98.31%2.81B | 98.31%2.81B | --2.8B | --2.42B |
-Long term capital lease obligation | ---- | -24.71%128M | -24.71%128M | -4.17%161M | 2.99%172M | --177M | 26.87%170M | 26.87%170M | --168M | --167M |
Derivative product liabilities | ---- | 600.00%7M | 600.00%7M | --0 | 0.00%1M | --1M | -85.71%1M | -85.71%1M | --2M | --1M |
Other non current liabilities | 83.33%-1M | ---- | ---- | -50.00%-3M | -100.00%-6M | -700.00%-6M | --1M | --1M | ---2M | ---3M |
Total non current liabilities | -24.54%2.69B | -25.22%2.64B | -25.22%2.64B | -15.62%2.96B | 4.46%3.3B | 15.62%3.56B | 62.59%3.53B | 62.59%3.53B | 119.72%3.51B | 83.52%3.16B |
Total liabilities | -15.76%4.35B | -19.68%4.12B | -19.68%4.12B | -15.86%4.98B | -7.82%5.62B | -6.31%5.16B | 17.14%5.13B | 17.14%5.13B | 34.23%5.92B | 36.26%6.1B |
Shareholders'equity | ||||||||||
Share capital | ---- | 0.00%1M | 0.00%1M | ---- | ---- | ---- | 0.00%1M | 0.00%1M | ---- | ---- |
-common stock | ---- | 0.00%1M | 0.00%1M | ---- | ---- | ---- | 0.00%1M | 0.00%1M | ---- | ---- |
Retained earnings | ---- | 3.19%3.21B | 3.19%3.21B | ---- | ---- | ---- | -0.22%3.11B | -0.22%3.11B | ---- | ---- |
Paid-in capital | ---- | 10.55%2.92B | 10.55%2.92B | ---- | ---- | ---- | -0.15%2.64B | -0.15%2.64B | ---- | ---- |
Total stockholders'equity | 10.07%7.53B | 4.52%6.85B | 4.52%6.85B | 8.78%7.27B | 15.46%7.12B | 5.95%6.84B | 12.67%6.55B | 12.67%6.55B | 20.40%6.69B | 24.22%6.17B |
Total equity | 10.07%7.53B | 4.52%6.85B | 4.52%6.85B | 8.78%7.27B | 15.46%7.12B | 5.95%6.84B | 12.67%6.55B | 12.67%6.55B | 20.40%6.69B | 24.22%6.17B |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data
No Data