(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 | 426.53%4.47B | 43.96%1.64B | 43.96%1.64B | 63.68%4B | 148.14%1.67B | -91.14%848M | 36.44%1.14B | 36.44%1.14B | -1.01%2.44B | -68.57%673M |
-Cash and cash equivalents | 506.65%4.38B | 58.22%1.56B | 58.22%1.56B | 67.84%3.83B | 149.24%1.47B | -92.45%722M | 17.80%986M | 17.80%986M | -7.62%2.28B | -72.40%591M |
-Short-term investments | -32.54%85M | -46.15%84M | -46.15%84M | 5.52%172M | 140.24%197M | --126M | --156M | --156M | --163M | --82M |
-Accounts receivable | 14.99%2.13B | 6.29%2.11B | 6.29%2.11B | -64.73%2.05B | -61.36%2.05B | -61.77%1.86B | 10.58%1.99B | 10.58%1.99B | 26.35%5.81B | 14.49%5.3B |
-Taxes receivable | ---- | --82M | --82M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other receivables | -1.81%3.69B | -19.18%2.76B | -19.18%2.76B | --3.46B | --4.06B | --3.75B | 50.99%3.42B | 50.99%3.42B | ---- | ---- |
Inventory | -12.99%971M | -34.29%824M | -34.29%824M | -4.73%1.03B | -4.28%1.05B | 22.23%1.12B | 63.07%1.25B | 63.07%1.25B | 42.22%1.08B | 36.35%1.1B |
Prepaid assets | ---- | 19.05%725M | 19.05%725M | ---- | ---- | ---- | 0.33%609M | 0.33%609M | ---- | ---- |
Restricted cash | ---- | -43.08%74M | -43.08%74M | ---- | ---- | ---- | 202.33%130M | 202.33%130M | ---- | ---- |
Total current assets | 47.55%11.26B | -3.28%8.31B | -3.28%8.31B | 12.21%10.56B | 23.90%8.86B | -50.56%7.63B | -38.98%8.6B | -38.98%8.6B | -38.59%9.41B | -9.59%7.15B |
Non current assets | ||||||||||
Net PPE | -2.36%13.31B | -3.23%13.2B | -3.23%13.2B | 5.24%13.55B | 5.72%13.78B | 4.28%13.63B | 3.06%13.64B | 3.06%13.64B | 3.85%12.87B | 4.04%13.03B |
-Gross PPE | -2.36%13.31B | 5.06%33.07B | 5.06%33.07B | 5.24%13.55B | 5.72%13.78B | 4.28%13.63B | -2.34%31.47B | -2.34%31.47B | 3.85%12.87B | 4.04%13.03B |
-Accumulated depreciation | ---- | -11.41%-19.87B | -11.41%-19.87B | ---- | ---- | ---- | 6.11%-17.83B | 6.11%-17.83B | ---- | ---- |
Goodwill and other intangible assets | -2.22%42.32B | -2.65%42.58B | -2.65%42.58B | -2.53%43.04B | -3.74%42.93B | -3.85%43.28B | -3.87%43.74B | -3.87%43.74B | -3.80%44.15B | -3.99%44.59B |
-Goodwill | 0.19%30B | -0.02%29.9B | -0.02%29.9B | 0.45%29.99B | 0.87%30.06B | 0.73%29.94B | 0.70%29.91B | 0.70%29.91B | 0.56%29.86B | 0.43%29.8B |
-Other intangible assets | -7.65%12.32B | -8.33%12.68B | -8.33%12.68B | -8.75%13.05B | -13.02%12.87B | -12.75%13.34B | -12.46%13.84B | -12.46%13.84B | -11.78%14.3B | -11.83%14.79B |
Non current deferred assets | 26.43%842M | 27.96%810M | 27.96%810M | 29.62%757M | 26.06%687M | 28.57%666M | 25.35%633M | 25.35%633M | 19.92%584M | 10.10%545M |
Defined pension benefit | ---- | 2.07%247M | 2.07%247M | ---- | ---- | ---- | 32.97%242M | 32.97%242M | ---- | ---- |
Other non current assets | ---- | 0.00%1M | 0.00%1M | ---1M | 0.00%-1M | ---- | 125.00%1M | 125.00%1M | ---- | ---1M |
Total non current assets | -1.68%57.58B | -2.22%57.75B | -2.22%57.75B | -0.11%58.39B | -1.21%58.43B | -1.43%58.56B | -1.84%59.06B | -1.84%59.06B | -2.02%58.45B | -12.28%59.15B |
Total assets | 3.99%68.83B | -2.36%66.06B | -2.36%66.06B | 1.60%68.95B | 1.50%67.3B | -11.56%66.19B | -8.88%67.66B | -8.88%67.66B | -9.49%67.87B | -11.99%66.31B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 11.71%2.05B | 3.97%2.96B | 3.97%2.96B | --4.48B | --4.17B | --1.84B | 3.38%2.85B | 3.38%2.85B | ---- | ---- |
-accounts payable | 11.71%2.05B | 3.14%2.23B | 3.14%2.23B | --2.13B | --1.82B | --1.84B | 7.87%2.17B | 7.87%2.17B | ---- | ---- |
-Total tax payable | ---- | 12.71%470M | 12.71%470M | ---- | ---- | ---- | -27.10%417M | -27.10%417M | ---- | ---- |
-Dividends payable | ---- | ---- | ---- | --2.35B | --2.35B | ---- | ---- | ---- | ---- | ---- |
-Other payable | ---- | -3.02%257M | -3.02%257M | ---- | ---- | ---- | 51.43%265M | 51.43%265M | ---- | ---- |
Current provisions | 232.89%253M | -39.47%46M | -39.47%46M | --25M | --78M | --76M | -5.00%76M | -5.00%76M | ---- | ---- |
Current debt and capital lease obligation | 149.19%5.87B | 42.26%5.53B | 42.26%5.53B | 32.49%6.26B | 38.29%5.85B | -46.88%2.36B | -3.16%3.89B | -3.16%3.89B | -11.92%4.72B | -15.69%4.23B |
-Current debt | 280.02%4.66B | 59.13%4.32B | 59.13%4.32B | --5.13B | --4.71B | --1.23B | -6.02%2.72B | -6.02%2.72B | ---- | ---- |
-Current capital lease obligation | 7.26%1.21B | 3.16%1.21B | 3.16%1.21B | --1.13B | --1.15B | --1.13B | 4.18%1.17B | 4.18%1.17B | ---- | ---- |
Other current liabilities | 14.44%4.35B | -37.89%59M | -37.89%59M | -44.50%4.53B | -50.93%4.02B | -32.17%3.8B | 126.19%95M | 126.19%95M | 13.10%8.16B | -8.86%8.2B |
Current liabilities | 54.27%12.59B | 24.59%12.85B | 24.59%12.85B | 15.32%15.38B | 10.24%14.22B | -22.32%8.16B | -3.22%10.32B | -3.22%10.32B | 2.29%13.33B | -11.42%12.9B |
Non current liabilities | ||||||||||
Long term provisions | -22.82%947M | -18.74%1.05B | -18.74%1.05B | --1.02B | --1.22B | --1.23B | -16.00%1.29B | -16.00%1.29B | ---- | ---- |
Long term debt and capital lease obligation | -3.00%27.55B | -10.92%25.44B | -10.92%25.44B | -6.26%26.63B | -3.83%27.25B | 7.09%28.4B | 6.58%28.56B | 6.58%28.56B | 2.67%28.41B | 2.33%28.34B |
-Long term debt | 0.80%24.72B | -8.00%22.33B | -8.00%22.33B | --22.89B | --23.44B | --24.52B | 7.84%24.27B | 7.84%24.27B | ---- | ---- |
-Long term capital lease obligation | -27.01%2.83B | -27.47%3.11B | -27.47%3.11B | --3.74B | --3.81B | --3.87B | 0.00%4.29B | 0.00%4.29B | ---- | ---- |
Derivative product liabilities | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Other non current liabilities | 34,400.00%345M | 34,000.00%341M | 34,000.00%341M | -91.20%335M | -100.05%-2M | -99.98%1M | --1M | --1M | -6.44%3.81B | -6.29%3.87B |
Total non current liabilities | -2.88%32.42B | -9.60%30.43B | -9.60%30.43B | -2.18%31.51B | -0.48%32.06B | 9.19%33.38B | 3.72%33.66B | 3.72%33.66B | 1.50%32.21B | 1.21%32.21B |
Total liabilities | 8.35%45B | -1.58%43.28B | -1.58%43.28B | 2.95%46.89B | 2.59%46.28B | 1.13%41.54B | 2.00%43.97B | 2.00%43.97B | 1.73%45.55B | -2.76%45.11B |
Shareholders'equity | ||||||||||
Share capital | 0.00%870M | 0.12%870M | 0.12%870M | 0.12%870M | 0.12%870M | 0.12%870M | 0.35%869M | 0.35%869M | 0.35%869M | 0.35%869M |
-common stock | 0.00%870M | 0.12%870M | 0.12%870M | 0.12%870M | 0.12%870M | 0.12%870M | 0.35%869M | 0.35%869M | 0.35%869M | 0.35%869M |
Retained earnings | -23.12%-4.72B | -18.12%-5.64B | -18.12%-5.64B | -6.75%-6.5B | -6.48%-7.61B | -169.24%-3.83B | -256.71%-4.78B | -256.71%-4.78B | -392.93%-6.09B | -900.34%-7.15B |
Paid-in capital | 0.00%27.38B | 0.00%27.38B | 0.00%27.38B | 0.00%27.38B | 0.00%27.38B | 0.00%27.38B | 0.00%27.38B | 0.00%27.38B | 0.00%27.38B | 0.00%27.38B |
Other equity interest | ---- | --1M | --1M | 0.00%1M | 0.00%1M | ---- | ---- | ---- | --1M | --1M |
Total stockholders'equity | -3.34%23.83B | -3.81%22.78B | -3.81%22.78B | -1.16%22.06B | -0.83%21.02B | -26.99%24.65B | -23.95%23.68B | -23.95%23.68B | -26.13%22.32B | -26.79%21.2B |
Total equity | -3.34%23.83B | -3.81%22.78B | -3.81%22.78B | -1.16%22.06B | -0.83%21.02B | -26.99%24.65B | -23.95%23.68B | -23.95%23.68B | -26.13%22.32B | -26.79%21.2B |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data