(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 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 14.29%59.55M | 14.29%59.55M | -9.40%22.68M | -72.08%12.98M | -56.07%39.06M | -45.79%52.1M | -45.79%52.1M | -76.83%25.03M | -54.27%46.51M | 139.47%88.92M |
-Cash and cash equivalents | 14.29%59.55M | 14.29%59.55M | -9.40%22.68M | -72.08%12.98M | -56.07%39.06M | -45.79%52.1M | -45.79%52.1M | -76.83%25.03M | -54.27%46.51M | 139.47%88.92M |
-Accounts receivable | -3.84%23.51M | -3.84%23.51M | -9.96%25.54M | 43.69%31.92M | 119.15%47.2M | 6.21%24.45M | 6.21%24.45M | -2.93%28.37M | -4.94%22.21M | 50.83%21.54M |
-Taxes receivable | -47.89%8.19M | -47.89%8.19M | ---- | ---- | ---- | -19.35%15.72M | -19.35%15.72M | ---- | ---- | ---- |
-Other receivables | 85.82%66.9M | 85.82%66.9M | 56.09%102.18M | 28.07%93.04M | -1.77%56.68M | -2.97%36M | -2.97%36M | 22.26%65.46M | 27.51%72.64M | 37.83%57.7M |
Inventory | 9.14%22.09M | 9.14%22.09M | 8.71%23.37M | 23.21%23.04M | 35.17%21.79M | 53.29%20.24M | 53.29%20.24M | 58.43%21.5M | 24.71%18.7M | 24.78%16.12M |
Prepaid assets | 187.95%11.97M | 187.95%11.97M | ---- | ---- | ---- | -5.55%4.16M | -5.55%4.16M | ---- | ---- | ---- |
Other current assets | ---3K | ---3K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | 25.90%192.2M | 25.90%192.2M | 23.80%173.77M | 0.57%160.98M | -10.61%164.72M | -21.03%152.66M | -21.03%152.66M | -31.33%140.36M | -18.76%160.07M | 73.53%184.28M |
Non current assets | ||||||||||
Net PPE | 16.42%73.57M | 16.42%73.57M | 91.98%74.57M | 88.26%74.04M | 66.91%67.1M | 52.36%63.19M | 52.36%63.19M | 18.40%38.84M | 18.98%39.33M | 44.28%40.2M |
-Gross PPE | 28.88%106.56M | 28.88%106.56M | ---- | ---- | ---- | 48.57%82.68M | 48.57%82.68M | ---- | ---- | ---- |
-Accumulated depreciation | -69.30%-33M | -69.30%-33M | ---- | ---- | ---- | -37.48%-19.49M | -37.48%-19.49M | ---- | ---- | ---- |
Goodwill and other intangible assets | 1.07%672.61M | 1.07%672.61M | 3.58%703.58M | 2.99%711.47M | 0.95%676.21M | 4.06%665.46M | 4.06%665.46M | 7.58%679.25M | 10.65%690.79M | 27.18%669.86M |
-Goodwill | 0.24%511.49M | 0.24%511.49M | ---- | ---- | ---- | 4.20%510.25M | 4.20%510.25M | ---- | ---- | ---- |
-Other intangible assets | 3.81%161.12M | 3.81%161.12M | ---- | ---- | ---- | 3.58%155.21M | 3.58%155.21M | ---- | ---- | ---- |
Other non current assets | 200.00%2K | 200.00%2K | ---- | ---- | ---- | -100.00%-2K | -100.00%-2K | ---- | ---- | ---- |
Total non current assets | 2.39%746.17M | 2.39%746.17M | 8.35%778.14M | 7.57%785.52M | 4.67%743.31M | 7.00%728.74M | 7.00%728.74M | 8.12%718.18M | 11.07%730.23M | 28.04%710.18M |
Total assets | 6.46%938.37M | 6.46%938.37M | 10.88%951.91M | 6.31%946.5M | 1.52%908.04M | 0.80%881.4M | 0.80%881.4M | -1.16%858.54M | 4.19%890.3M | 35.35%894.46M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -11.00%37.91M | -11.00%37.91M | 41.11%30.89M | 86.67%48.38M | 188.37%54.55M | 55.31%42.59M | 55.31%42.59M | 9.17%21.89M | 14.26%25.92M | -3.87%18.92M |
-accounts payable | -12.27%36.41M | -12.27%36.41M | 41.11%30.89M | 86.67%48.38M | 188.37%54.55M | 56.77%41.5M | 56.77%41.5M | 9.17%21.89M | 14.26%25.92M | -3.87%18.92M |
-Total tax payable | 4.13%1.13M | 4.13%1.13M | ---- | ---- | ---- | 14.63%1.09M | 14.63%1.09M | ---- | ---- | ---- |
-Other payable | --362K | --362K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current debt and capital lease obligation | 396.65%30.65M | 396.65%30.65M | ---- | ---- | ---- | 7.81%6.17M | 7.81%6.17M | ---- | ---- | ---- |
-Current debt | 3,571.82%25.15M | 3,571.82%25.15M | ---- | ---- | ---- | 8.73%685K | 8.73%685K | ---- | ---- | ---- |
-Current capital lease obligation | 0.26%5.5M | 0.26%5.5M | ---- | ---- | ---- | 7.69%5.49M | 7.69%5.49M | ---- | ---- | ---- |
Other current liabilities | 83.57%38.94M | 83.57%38.94M | 69.59%174.92M | 69.46%170.73M | 25.05%148.52M | 16.84%21.21M | 16.84%21.21M | 0.69%103.14M | 39.67%100.75M | 212.11%118.77M |
Current liabilities | 37.05%249.39M | 37.05%249.39M | 64.61%205.81M | 72.99%219.11M | 47.49%203.07M | 35.53%181.97M | 35.53%181.97M | 2.08%125.03M | 33.59%126.66M | 138.49%137.69M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -8.07%10.15M | -8.07%10.15M | 74.21%11.74M | 76.29%13.16M | 19.95%10.43M | 10.53%11.04M | 10.53%11.04M | -40.21%6.74M | -41.97%7.46M | -5.02%8.7M |
-Long term debt | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | --0 | --0 |
-Long term capital lease obligation | -8.07%10.15M | -8.07%10.15M | 74.21%11.74M | 76.29%13.16M | 19.95%10.43M | 10.53%11.04M | 10.53%11.04M | -40.21%6.74M | -40.59%7.46M | -1.77%8.7M |
Other non current liabilities | -93.71%355K | -93.71%355K | -78.29%5.03M | -59.23%10.22M | -59.72%11.86M | -80.48%5.65M | -80.48%5.65M | -36.50%23.15M | -27.31%25.07M | 102.27%29.44M |
Total non current liabilities | -27.00%26.23M | -27.00%26.23M | -34.62%33.76M | -24.05%41.59M | -32.29%41.06M | -41.41%35.93M | -41.41%35.93M | -27.53%51.64M | -23.55%54.77M | 83.75%60.64M |
Total liabilities | 26.49%275.62M | 26.49%275.62M | 35.60%239.57M | 43.69%260.7M | 23.09%244.14M | 11.40%217.9M | 11.40%217.9M | -8.81%176.67M | 9.00%181.43M | 118.58%198.33M |
Shareholders'equity | ||||||||||
Share capital | 39.26%11.41M | 39.26%11.41M | ---- | ---- | 6.27%8.19M | 6.56%8.19M | 6.56%8.19M | ---- | 6.76%7.96M | 30.95%7.71M |
-common stock | 39.26%11.41M | 39.26%11.41M | ---- | ---- | 6.27%8.19M | 6.56%8.19M | 6.56%8.19M | ---- | 6.76%7.96M | 30.95%7.71M |
Retained earnings | -13.47%-344.94M | -13.47%-344.94M | ---- | ---- | -15.07%-310.46M | -17.79%-304M | -17.79%-304M | ---- | -18.68%-275.58M | -21.22%-269.8M |
Paid-in capital | 4.01%928.67M | 4.01%928.67M | ---- | ---- | 0.13%891.99M | 0.35%892.85M | 0.35%892.85M | ---- | 0.28%892.24M | 17.97%890.85M |
Other equity interest | ---1K | ---1K | ---- | ---- | --636K | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 0.01%663.57M | 0.01%663.57M | 4.58%713.08M | -3.25%685.79M | -4.63%663.9M | -2.25%663.51M | -2.25%663.51M | 1.04%681.87M | 3.02%708.86M | 22.10%696.13M |
Noncontrolling interests | ---813K | ---813K | ---739K | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Total equity | -0.11%662.75M | -0.11%662.75M | 4.47%712.34M | -3.25%685.79M | -4.63%663.9M | -2.25%663.51M | -2.25%663.51M | 1.04%681.87M | 3.02%708.86M | 22.10%696.13M |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data