(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 | -16.32%23.19B | -2.55%23.89B | 7.29%28.98B | 16.12%28.92B | 16.12%28.92B | 57.03%27.72B | 51.30%24.52B | 55.68%27.01B | 80.49%24.9B | 80.49%24.9B |
-Cash and cash equivalents | -16.32%23.19B | -2.55%23.89B | 7.29%28.98B | 16.12%28.92B | 16.12%28.92B | 57.03%27.72B | 51.30%24.52B | 55.68%27.01B | 80.49%24.9B | 80.49%24.9B |
-Accounts receivable | -14.33%11.45B | -15.08%12.51B | -8.34%13.01B | -11.41%10.67B | -11.41%10.67B | -10.50%13.36B | -15.14%14.73B | -6.68%14.19B | 10.84%12.05B | 10.84%12.05B |
-Taxes receivable | 90.10%1.75B | 43.72%1.43B | 38.04%1.15B | 55.47%1.22B | 55.47%1.22B | -3.47%919M | 30.07%995M | 29.41%836M | 10.24%786M | 10.24%786M |
-Other receivables | 1.95%1.77B | 11.53%2.02B | 40.15%2.09B | -4.75%662M | -4.75%662M | -37.07%1.74B | -34.22%1.81B | -16.60%1.49B | 24.33%695M | 24.33%695M |
Inventory | -11.61%31.48B | -11.68%32.34B | -8.14%32.99B | -14.30%32.49B | -14.30%32.49B | -14.67%35.61B | 1.86%36.62B | 28.71%35.92B | 48.09%37.91B | 48.09%37.91B |
Prepaid assets | ---- | ---- | ---- | 24.64%86M | 24.64%86M | ---- | ---- | ---- | 32.69%69M | 32.69%69M |
Restricted cash | ---- | ---- | ---- | -50.00%15M | -50.00%15M | ---- | ---- | ---- | -96.88%30M | -96.88%30M |
Other current assets | ---1M | 0.00%1M | ---- | 0.00%1M | 0.00%1M | ---- | --1M | --1M | 0.00%1M | 0.00%1M |
Total current assets | -12.24%69.63B | -8.24%72.2B | -1.54%78.22B | -3.86%74.29B | -3.86%74.29B | 0.19%79.34B | 6.19%78.68B | 24.47%79.44B | 45.27%77.28B | 45.27%77.28B |
Non current assets | ||||||||||
Net PPE | 5.18%31.66B | 5.54%31.69B | 7.29%31.21B | 5.73%30.04B | 5.73%30.04B | 8.40%30.11B | 11.68%30.03B | 13.33%29.09B | 11.42%28.41B | 11.42%28.41B |
-Gross PPE | 5.18%31.66B | 5.54%31.69B | 7.29%31.21B | -59.76%30.04B | -59.76%30.04B | 8.40%30.11B | 11.68%30.03B | 13.33%29.09B | 10.04%74.65B | 10.04%74.65B |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -9.21%-46.24B | -9.21%-46.24B |
Goodwill and other intangible assets | -1.46%1.48B | -2.33%1.51B | -22.86%1.53B | 5.65%1.5B | 5.65%1.5B | -96.02%1.51B | -95.62%1.55B | -93.89%1.98B | -95.50%1.42B | -95.50%1.42B |
-Other intangible assets | ---- | ---- | ---- | 5.65%1.5B | 5.65%1.5B | ---- | ---- | ---- | 31.11%1.42B | 31.11%1.42B |
Financial assets | ---- | ---- | ---- | -74.56%187M | -74.56%187M | ---- | ---- | ---- | 681.91%735M | 681.91%735M |
Other non current assets | ---1M | ---- | --1M | ---1M | ---1M | ---- | --1M | ---- | ---- | ---- |
Total non current assets | 3.65%35.14B | 3.68%35.22B | 4.15%34.79B | 3.43%33.55B | 3.43%33.55B | -50.99%33.9B | -47.93%33.97B | -44.37%33.4B | -44.86%32.44B | -44.86%32.44B |
Total assets | -7.48%104.77B | -4.64%107.42B | 0.15%113.01B | -1.71%107.84B | -1.71%107.84B | -23.67%113.24B | -19.15%112.65B | -8.90%112.85B | -2.06%109.71B | -2.06%109.71B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -15.17%17.07B | -9.83%18.23B | 2.82%19.49B | -11.85%18.55B | -11.85%18.55B | -15.78%20.13B | -23.17%20.22B | -4.98%18.96B | 11.08%21.04B | 11.08%21.04B |
-accounts payable | -13.29%16.36B | -9.34%17.31B | 5.06%18.3B | -13.11%17B | -13.11%17B | -10.44%18.87B | -18.34%19.09B | -0.72%17.42B | 20.64%19.57B | 20.64%19.57B |
-Total tax payable | -43.28%713M | -18.13%921M | -22.58%1.19B | 3.35%1.48B | 3.35%1.48B | -55.54%1.26B | -61.67%1.13B | -36.06%1.54B | -44.04%1.43B | -44.04%1.43B |
-Other payable | ---- | ---- | ---- | 53.49%66M | 53.49%66M | ---- | ---- | ---- | -73.78%43M | -73.78%43M |
Current provisions | ---- | ---- | ---- | -8.81%207M | -8.81%207M | ---- | ---- | ---- | 305.36%227M | 305.36%227M |
Current debt and capital lease obligation | -54.69%967M | -73.94%1.01B | -17.83%2.21B | -14.81%2.19B | -14.81%2.19B | -19.38%2.13B | 280.75%3.88B | 39.95%2.69B | 22.52%2.57B | 22.52%2.57B |
-Current debt | -88.18%164M | -93.15%211M | -27.21%1.41B | -24.12%1.43B | -24.12%1.43B | -28.47%1.39B | 839.02%3.08B | 54.22%1.94B | 31.61%1.88B | 31.61%1.88B |
-Current capital lease obligation | 7.50%803M | 0.38%799M | 6.40%798M | 10.56%764M | 10.56%764M | 5.51%747M | 15.36%796M | 12.95%750M | 3.13%691M | 3.13%691M |
Other current liabilities | -16.58%6.58B | -5.69%7.33B | -7.59%7.46B | -25.35%212M | -25.35%212M | 9.24%7.89B | 6.23%7.77B | 7.13%8.07B | --284M | --284M |
Current liabilities | -18.33%24.62B | -16.62%26.57B | -1.87%29.16B | -9.07%27.77B | -9.07%27.77B | -10.71%30.15B | -8.03%31.87B | 1.05%29.72B | 18.54%30.55B | 18.54%30.55B |
Non current liabilities | ||||||||||
Long term provisions | -8.01%505M | 0.19%540M | 5.73%572M | -3.88%223M | -3.88%223M | 3.58%549M | 2.08%539M | -5.09%541M | 29.61%232M | 29.61%232M |
Long term debt and capital lease obligation | -1.44%8.63B | -2.04%8.81B | -0.53%8.64B | 4.04%8.43B | 4.04%8.43B | 5.22%8.75B | -7.95%8.99B | -17.09%8.69B | -22.16%8.1B | -22.16%8.1B |
-Long term debt | -2.87%6.3B | -1.13%6.41B | 2.23%6.42B | -0.13%6.28B | -0.13%6.28B | 0.43%6.48B | -17.68%6.48B | -26.91%6.28B | -25.91%6.29B | -25.91%6.29B |
-Long term capital lease obligation | 2.64%2.33B | -4.38%2.4B | -7.72%2.22B | 18.48%2.15B | 18.48%2.15B | 21.78%2.27B | 32.45%2.51B | 27.61%2.41B | -5.57%1.81B | -5.57%1.81B |
Derivative product liabilities | ---- | ---- | ---- | --43M | --43M | ---- | ---- | ---- | --0 | --0 |
Other non current liabilities | -11.49%231M | -34.41%223M | -11.54%230M | -58.33%5M | -58.33%5M | 19.18%261M | 53.15%340M | 15.56%260M | -20.00%12M | -20.00%12M |
Total non current liabilities | -1.81%12.27B | -4.02%12.49B | -1.72%12.42B | 1.19%12.12B | 1.19%12.12B | 7.89%12.49B | 2.39%13.01B | -2.36%12.63B | -6.02%11.98B | -6.02%11.98B |
Total liabilities | -13.49%36.89B | -12.97%39.06B | -1.83%41.58B | -6.19%39.89B | -6.19%39.89B | -5.96%42.64B | -5.24%44.88B | 0.01%42.35B | 10.41%42.52B | 10.41%42.52B |
Shareholders'equity | ||||||||||
Share capital | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B |
-common stock | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B | 0.00%9.06B |
Retained earnings | 2.22%21.92B | 16.73%20.86B | 2.33%23.42B | 14.85%21.99B | 14.85%21.99B | -56.44%21.44B | -59.52%17.87B | -44.67%22.89B | -45.75%19.15B | -45.75%19.15B |
Paid-in capital | 0.00%23.02B | 0.00%23.02B | 0.00%23.02B | 0.00%23.02B | 0.00%23.02B | 0.00%23.02B | 0.00%23.02B | 0.00%23.02B | 0.00%23.02B | 0.00%23.02B |
Other equity interest | ---- | ---- | ---- | 200.00%1M | 200.00%1M | --1M | 50.00%-1M | ---- | 0.00%-1M | 0.00%-1M |
Total stockholders'equity | -3.81%67.84B | 0.91%68.3B | 1.33%71.36B | 1.11%67.87B | 1.11%67.87B | -31.50%70.53B | -26.36%67.69B | -13.56%70.42B | -8.65%67.12B | -8.65%67.12B |
Noncontrolling interests | -39.74%47M | -31.71%56M | -1.27%78M | 15.15%76M | 15.15%76M | 23.81%78M | 57.69%82M | 38.60%79M | 112.90%66M | 112.90%66M |
Total equity | -3.85%67.88B | 0.87%68.36B | 1.33%71.43B | 1.13%67.95B | 1.13%67.95B | -31.47%70.6B | -26.31%67.77B | -13.53%70.5B | -8.59%67.19B | -8.59%67.19B |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data