(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 | -38.04%28.69M | -38.04%28.69M | 106.88%22.24M | -14.14%16.08M | 77.61%25.11M | 97.46%46.31M | 97.46%46.31M | -63.79%10.75M | -5.64%18.73M | -48.84%14.14M |
-Cash and cash equivalents | -38.04%28.69M | -38.04%28.69M | 106.88%22.24M | -14.14%16.08M | 77.61%25.11M | 97.46%46.31M | 97.46%46.31M | -63.79%10.75M | -5.64%18.73M | -48.84%14.14M |
-Accounts receivable | 62.15%34.11M | 62.15%34.11M | 40.38%34.39M | 37.95%31.77M | 7.62%22.53M | 42.51%21.04M | 42.51%21.04M | 14.15%24.5M | 51.60%23.03M | -26.07%20.94M |
-Other receivables | 16.71%1.8M | 16.71%1.8M | -12.04%5.03M | -11.45%4.83M | -21.11%4.29M | -68.35%1.54M | -68.35%1.54M | 25.88%5.72M | 43.24%5.46M | 29.42%5.44M |
Inventory | -17.90%114.12M | -17.90%114.12M | -23.08%116.11M | -23.62%122.28M | -19.34%143.33M | 22.39%139M | 22.39%139M | 38.19%150.95M | 41.94%160.1M | 60.87%177.69M |
Prepaid assets | -43.65%4.92M | -43.65%4.92M | 167.33%11.71M | 225.68%11.4M | 244.13%7.8M | 69.94%8.72M | 69.94%8.72M | -38.60%4.38M | 92.05%3.5M | -2.50%2.27M |
Total current assets | -15.22%183.63M | -15.22%183.63M | -3.47%189.47M | -11.60%186.37M | -7.90%203.05M | 33.89%216.6M | 33.89%216.6M | 14.09%196.29M | 37.37%210.82M | 27.49%220.46M |
Non current assets | ||||||||||
Net PPE | -38.02%7.03M | -38.02%7.03M | -36.87%7.85M | -27.41%8.81M | -19.95%9.91M | 65.96%11.34M | 65.96%11.34M | 73.11%12.43M | 52.21%12.13M | 50.02%12.38M |
-Gross PPE | -5.22%24.44M | -5.22%24.44M | -36.87%7.85M | -27.41%8.81M | -19.95%9.91M | 43.10%25.79M | 43.10%25.79M | 73.11%12.43M | --12.13M | 50.02%12.38M |
-Accumulated depreciation | -20.52%-17.41M | -20.52%-17.41M | ---- | ---- | ---- | -29.13%-14.45M | -29.13%-14.45M | ---- | ---- | ---- |
Goodwill and other intangible assets | -14.78%148.52M | -14.78%148.52M | -11.74%155.18M | -10.87%161.74M | -10.31%167.77M | 7.76%174.28M | 7.76%174.28M | 5.04%175.82M | 7.17%181.46M | 10.99%187.04M |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --30.83M | --30.83M | --30.83M |
-Other intangible assets | -14.78%148.52M | -14.78%148.52M | 7.04%155.18M | 7.38%161.74M | 7.40%167.77M | 7.76%174.28M | 7.76%174.28M | -13.38%144.98M | -11.04%150.63M | -7.30%156.21M |
Other non current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1K | ---1K |
Total non current assets | -16.38%155.67M | -16.38%155.67M | -13.28%163.25M | -11.63%171.08M | -10.68%178.13M | 10.44%186.16M | 10.44%186.16M | 7.84%188.25M | 9.19%193.59M | 12.82%199.42M |
Total assets | -15.76%339.3M | -15.76%339.3M | -8.27%352.72M | -11.61%357.45M | -9.22%381.18M | 21.92%402.76M | 21.92%402.76M | 10.94%384.54M | 22.26%404.41M | 20.07%419.88M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 29.97%40.56M | 29.97%40.56M | 38.24%53.06M | 15.67%42.73M | -23.11%36.44M | -4.67%31.21M | -4.67%31.21M | 31.74%38.39M | 21.16%36.94M | 68.58%47.39M |
-accounts payable | 31.78%39.22M | 31.78%39.22M | 38.79%52.32M | 15.82%41.99M | -23.57%35.69M | -5.48%29.76M | -5.48%29.76M | 31.83%37.7M | 21.05%36.25M | 69.40%46.7M |
-Total tax payable | -7.42%1.34M | -7.42%1.34M | 8.10%747K | 8.10%747K | 8.10%747K | 15.72%1.44M | 15.72%1.44M | 27.02%691K | 27.02%691K | 27.02%691K |
Current debt and capital lease obligation | --6.03M | --6.03M | -48.68%8.67M | --0 | --0 | --0 | --0 | 388.61%16.9M | 746.65%19.33M | -15.97%4M |
-Current debt | --6.03M | --6.03M | -48.68%8.67M | --0 | --0 | --0 | --0 | 388.61%16.9M | 746.65%19.33M | -15.97%4M |
Other current liabilities | -15.92%1.41M | -15.92%1.41M | -24.74%1.95M | 27.45%2.96M | -1.19%2.24M | -5.06%1.67M | -5.06%1.67M | 27.95%2.59M | 27.32%2.32M | 4.37%2.27M |
Current liabilities | 35.22%78.28M | 35.22%78.28M | 37.95%102.79M | 4.08%80.37M | -17.52%64.33M | -15.54%57.89M | -15.54%57.89M | 4.32%74.52M | 14.94%77.22M | 9.86%78M |
Non current liabilities | ||||||||||
Long term provisions | 31.22%5.93M | 31.22%5.93M | 15.66%5.84M | 18.88%5.75M | 49.14%5.82M | 30.66%4.52M | 30.66%4.52M | 151.75%5.05M | 307.41%4.84M | 133.83%3.91M |
Long term debt and capital lease obligation | 2.38%235.23M | 2.38%235.23M | 5.50%238.06M | 8.18%239.05M | 7.30%231.79M | 8.53%229.76M | 8.53%229.76M | 8.10%225.66M | 7.44%220.98M | 5.29%216.02M |
-Long term debt | 2.38%235.23M | 2.38%235.23M | 5.50%238.06M | 8.18%239.05M | 7.30%231.79M | 8.53%229.76M | 8.53%229.76M | 8.10%225.66M | 7.44%220.98M | 5.29%216.02M |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1K | ---- |
Total non current liabilities | 2.52%247.66M | 2.52%247.66M | 8.63%250.6M | 11.46%251.71M | 11.27%244.71M | 12.28%241.57M | 12.28%241.57M | 9.46%230.7M | 9.16%225.82M | 6.33%219.92M |
Total liabilities | 8.84%325.94M | 8.84%325.94M | 15.78%353.39M | 9.58%332.08M | 3.73%309.05M | 5.56%299.47M | 5.56%299.47M | 8.16%305.22M | 10.58%303.04M | 7.23%297.92M |
Shareholders'equity | ||||||||||
Share capital | 9.61%9.99M | 9.61%9.99M | 19.27%9.12M | 19.27%9.12M | 19.25%9.12M | 46.01%9.12M | 46.01%9.12M | 22.42%7.64M | 28.88%7.64M | 28.90%7.65M |
-common stock | 9.61%9.99M | 9.61%9.99M | 19.27%9.12M | 19.27%9.12M | 19.25%9.12M | 46.01%9.12M | 46.01%9.12M | 22.42%7.64M | 28.88%7.64M | 28.90%7.65M |
Retained earnings | -23.17%-628.26M | -23.17%-628.26M | -22.63%-699.61M | -23.73%-686.25M | -19.74%-644.48M | 1.71%-510.06M | 1.71%-510.06M | -12.87%-570.51M | -12.97%-554.63M | -13.64%-538.24M |
Paid-in capital | 4.53%631.63M | 4.53%631.63M | 28.49%689.83M | 30.85%702.51M | 31.78%707.49M | 37.48%604.24M | 37.48%604.24M | 22.14%536.87M | 28.71%536.87M | 28.71%536.87M |
Total stockholders'equity | -87.06%13.36M | -87.06%13.36M | -100.84%-668K | -74.97%25.37M | -40.86%72.13M | 121.41%103.29M | 121.41%103.29M | 23.12%79.32M | 78.73%101.37M | 69.72%121.96M |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
Total equity | -87.06%13.36M | -87.06%13.36M | -100.84%-668K | -74.97%25.37M | -40.86%72.13M | 121.41%103.29M | 121.41%103.29M | 23.12%79.32M | 78.73%101.37M | 69.72%121.96M |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data