(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -16.13%130M | -37.21%108M | -27.53%129M | 0.00%183M | 0.00%183M | -25.84%155M | -38.57%172M | -39.04%178M | -19.38%183M | -19.38%183M |
-Cash and cash equivalents | -46.55%31M | -86.84%10M | -62.20%31M | -2.30%85M | -2.30%85M | -49.12%58M | -58.92%76M | -58.38%82M | -33.59%87M | -33.59%87M |
-Short-term investments | 2.06%99M | 2.08%98M | 2.08%98M | 2.08%98M | 2.08%98M | 2.11%97M | 1.05%96M | 1.05%96M | 0.00%96M | 0.00%96M |
-Accounts receivable | ---- | ---- | ---- | 18.57%83M | 18.57%83M | ---- | ---- | ---- | 1.45%70M | 1.45%70M |
-Taxes receivable | ---- | ---- | ---- | 128.95%87M | 128.95%87M | ---- | ---- | ---- | 171.43%38M | 171.43%38M |
-Other receivables | ---- | ---- | ---- | -46.57%499M | -46.57%499M | ---- | ---- | ---- | -28.10%934M | -28.10%934M |
Inventory | 28.24%722M | 11.03%795M | -50.31%395M | -41.82%519M | -41.82%519M | -41.17%563M | -15.27%716M | -9.14%795M | 8.65%892M | 8.65%892M |
Restricted cash | ---- | ---- | ---- | --327M | --327M | ---- | ---- | ---- | --0 | --0 |
Other current assets | -31.98%753M | -23.62%857M | -6.45%1.25B | --1M | --1M | -11.44%1.11B | -3.03%1.12B | -3.68%1.33B | ---- | ---- |
Total current assets | -12.05%1.61B | -12.44%1.76B | -23.20%1.77B | -19.74%1.7B | -19.74%1.7B | -24.46%1.83B | -11.92%2.01B | -9.60%2.31B | -13.91%2.12B | -13.91%2.12B |
Non current assets | ||||||||||
Net PPE | -22.82%981M | -22.71%980M | -22.79%979M | -22.87%978M | -22.87%978M | 14.71%1.27B | 14.23%1.27B | 14.03%1.27B | 13.93%1.27B | 13.93%1.27B |
-Gross PPE | -22.82%981M | -22.71%980M | -22.79%979M | -21.56%1.02B | -21.56%1.02B | 14.71%1.27B | 14.23%1.27B | 14.03%1.27B | 14.31%1.29B | 14.31%1.29B |
-Accumulated depreciation | ---- | ---- | ---- | -42.31%-37M | -42.31%-37M | ---- | ---- | ---- | -36.84%-26M | -36.84%-26M |
Goodwill and other intangible assets | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M |
-Goodwill | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M | 0.00%205M |
Financial assets | -64.99%551M | -44.56%881M | -30.10%1.03B | -45.23%925M | -45.23%925M | -10.06%1.57B | 7.88%1.59B | 80.17%1.47B | 1,295.87%1.69B | 1,295.87%1.69B |
Other non current assets | ---- | ---- | ---- | --1M | --1M | ---- | ---- | ---- | ---- | ---- |
Total non current assets | -5.71%81.36B | -6.99%81.01B | -8.50%80.91B | -9.39%81.52B | -9.39%81.52B | -7.11%86.28B | -5.36%87.1B | -0.51%88.43B | 5.19%89.97B | 5.19%89.97B |
Total assets | -5.84%82.96B | -7.12%82.77B | -8.87%82.69B | -9.63%83.22B | -9.63%83.22B | -7.55%88.11B | -5.51%89.11B | -0.77%90.74B | 4.65%92.08B | 4.65%92.08B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | ---- | ---- | ---- | 13.59%351M | 13.59%351M | ---- | ---- | ---- | 76.57%309M | 76.57%309M |
-accounts payable | ---- | ---- | ---- | 28.47%185M | 28.47%185M | ---- | ---- | ---- | 114.93%144M | 114.93%144M |
-Total tax payable | ---- | ---- | ---- | -31.25%11M | -31.25%11M | ---- | ---- | ---- | --16M | --16M |
-Other payable | ---- | ---- | ---- | 4.03%155M | 4.03%155M | ---- | ---- | ---- | 37.96%149M | 37.96%149M |
Current debt and capital lease obligation | ---- | --4.29B | 129.51%5.54B | 197.10%7.17B | 197.10%7.17B | ---- | ---- | -27.12%2.41B | -13.88%2.41B | -13.88%2.41B |
-Current debt | ---- | --4.29B | 129.51%5.54B | 197.10%7.17B | 197.10%7.17B | ---- | ---- | -27.12%2.41B | -13.76%2.41B | -13.76%2.41B |
-Current capital lease obligation | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
Other current liabilities | -2.67%1.57B | ---- | --1.16B | -31.94%245M | -31.94%245M | -18.44%1.61B | -14.08%2.13B | ---- | -10.89%360M | -10.89%360M |
Current liabilities | -2.67%1.57B | 101.64%4.29B | 177.58%6.7B | 110.41%8.51B | 110.41%8.51B | -18.44%1.61B | -54.49%2.13B | -27.12%2.41B | -2.25%4.05B | -2.25%4.05B |
Non current liabilities | ||||||||||
Long term provisions | 0.00%155M | -1.92%153M | -1.91%154M | 0.64%158M | 0.64%158M | -7.19%155M | -12.85%156M | -20.30%157M | -20.30%157M | -20.30%157M |
Long term debt and capital lease obligation | -3.24%34.65B | -13.45%30.37B | -11.63%28.99B | -16.82%26.76B | -16.82%26.76B | 5.40%35.81B | 13.42%35.09B | 15.31%32.81B | 12.14%32.17B | 12.14%32.17B |
-Long term debt | -2.51%33.7B | -13.07%29.42B | -11.16%28.04B | -16.54%25.81B | -16.54%25.81B | 5.11%34.56B | 13.40%33.85B | 15.37%31.56B | 12.06%30.93B | 12.06%30.93B |
-Long term capital lease obligation | -23.65%949M | -23.65%949M | -23.65%949M | -23.65%949M | -23.65%949M | 14.04%1.24B | 13.93%1.24B | 13.83%1.24B | 14.14%1.24B | 14.14%1.24B |
Derivative product liabilities | --309M | --166M | --130M | --240M | --240M | --0 | --0 | --0 | --0 | --0 |
Other non current liabilities | ---- | --1.57B | ---- | --1M | --1M | ---- | ---- | -15.23%2.38B | ---- | ---- |
Total non current liabilities | -4.15%43.38B | -9.55%40.48B | -17.07%37.44B | -16.60%35.47B | -16.60%35.47B | 0.37%45.26B | 6.90%44.75B | 8.07%45.15B | 9.95%42.52B | 9.95%42.52B |
Total liabilities | -4.10%44.95B | -4.50%44.77B | -7.19%44.14B | -5.57%43.98B | -5.57%43.98B | -0.42%46.87B | 0.73%46.88B | 5.49%47.56B | 8.77%46.57B | 8.77%46.57B |
Shareholders'equity | ||||||||||
Share capital | ---- | ---- | 0.00%5.1B | 0.00%5.1B | 0.00%5.1B | 0.00%5.1B | 0.00%5.1B | 0.00%5.1B | 0.00%5.1B | 0.00%5.1B |
-common stock | ---- | ---- | 0.00%5.1B | 0.00%5.1B | 0.00%5.1B | 0.00%5.1B | 0.00%5.1B | 0.00%5.1B | 0.00%5.1B | 0.00%5.1B |
Retained earnings | ---- | ---- | -13.21%30.43B | -16.77%31.13B | -16.77%31.13B | -17.45%33.12B | -13.97%34.11B | -8.31%35.06B | 0.92%37.4B | 0.92%37.4B |
Paid-in capital | ---- | ---- | 0.00%3.02B | 0.00%3.02B | 0.00%3.02B | 0.00%3.02B | 0.00%3.02B | 0.00%3.02B | 0.00%3.02B | 0.00%3.02B |
Total stockholders'equity | -7.81%38.01B | -10.01%38B | -10.72%38.55B | -13.78%39.24B | -13.78%39.24B | -14.51%41.23B | -11.60%42.22B | -6.85%43.18B | 0.75%45.51B | 0.75%45.51B |
Noncontrolling interests | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Total equity | -7.81%38.01B | -10.01%38B | -10.72%38.55B | -13.78%39.24B | -13.78%39.24B | -14.51%41.23B | -11.60%42.22B | -6.85%43.18B | 0.75%45.51B | 0.75%45.51B |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data