(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 | 21.73%857M | 59.23%371M | 14.91%131M | -46.59%94M | -46.59%94M | -16.29%704M | 90.98%233M | -68.42%114M | 18.12%176M | 18.12%176M |
-Cash and cash equivalents | 21.73%857M | 59.23%371M | 14.91%131M | -46.59%94M | -46.59%94M | -16.29%704M | 90.98%233M | -68.42%114M | 18.12%176M | 18.12%176M |
-Accounts receivable | -15.64%906M | -7.81%1.45B | 17.14%1.27B | -2.35%706M | -2.35%706M | 3.87%1.07B | -9.23%1.57B | -32.86%1.09B | -17.09%723M | -17.09%723M |
-Taxes receivable | 58.30%372M | 85.26%289M | 175.90%229M | 804.55%199M | 804.55%199M | 1,205.56%235M | 1,200.00%156M | 1,283.33%83M | 266.67%22M | 266.67%22M |
-Other receivables | -12.62%284M | 10.54%367M | 29.30%406M | 25.76%371M | 25.76%371M | 40.09%325M | 32.27%332M | -16.71%314M | 3.15%295M | 3.15%295M |
Inventory | -29.46%1.63B | -30.17%1.88B | -26.38%2.21B | -26.49%2.3B | -26.49%2.3B | -26.27%2.32B | -14.52%2.69B | -0.76%3B | 24.66%3.13B | 24.66%3.13B |
Other current assets | ---- | ---- | ---- | ---1M | ---1M | ---- | ---- | ---- | ---- | ---- |
Total current assets | -12.92%4.05B | -12.62%4.36B | -7.62%4.25B | -15.56%3.67B | -15.56%3.67B | -11.62%4.65B | -5.30%4.99B | -14.61%4.6B | 13.65%4.35B | 13.65%4.35B |
Non current assets | ||||||||||
Net PPE | 3.78%2.2B | 3.42%2.24B | 6.12%2.18B | 5.73%2.12B | 5.73%2.12B | 9.41%2.12B | 20.53%2.17B | 27.35%2.06B | 35.70%2.01B | 35.70%2.01B |
-Gross PPE | ---- | ---- | ---- | --3.49B | --3.49B | ---- | ---- | ---- | ---- | ---- |
-Accumulated depreciation | ---- | ---- | ---- | ---1.36B | ---1.36B | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | -3.13%5.01B | -2.91%5.11B | 2.23%5.13B | -2.24%4.89B | -2.24%4.89B | 2.45%5.18B | 8.54%5.26B | 8.78%5.02B | 9.72%5B | 9.72%5B |
-Goodwill | ---- | ---- | ---- | -2.14%4.86B | -2.14%4.86B | ---- | ---- | ---- | 9.85%4.96B | 9.85%4.96B |
-Other intangible assets | ---- | ---- | ---- | -16.67%30M | -16.67%30M | ---- | ---- | ---- | -5.26%36M | -5.26%36M |
Other non current assets | --1M | ---- | 0.00%-1M | ---- | ---- | ---- | ---- | -200.00%-1M | ---- | ---- |
Total non current assets | -1.05%7.52B | -1.14%7.67B | 3.05%7.64B | -0.50%7.3B | -0.50%7.3B | 3.53%7.6B | 10.77%7.75B | 12.46%7.41B | 15.15%7.33B | 15.15%7.33B |
Total assets | -5.56%11.57B | -5.64%12.02B | -1.04%11.88B | -6.10%10.97B | -6.10%10.97B | -2.79%12.26B | 3.88%12.74B | 0.30%12.01B | 14.59%11.68B | 14.59%11.68B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 21.41%862M | 8.47%960M | 13.65%849M | 5.36%727M | 5.36%727M | -15.17%710M | -27.40%885M | -48.05%747M | -43.54%690M | -43.54%690M |
-accounts payable | 16.50%600M | 5.31%774M | 9.61%730M | 12.67%649M | 12.67%649M | -17.20%515M | -23.99%735M | -43.46%666M | -45.51%576M | -45.51%576M |
-Total tax payable | 34.36%262M | 24.00%186M | 46.91%119M | -31.58%78M | -31.58%78M | -9.30%195M | -40.48%150M | -68.85%81M | -30.91%114M | -30.91%114M |
Current provisions | 16.33%57M | 2.04%50M | -30.77%54M | -47.31%49M | -47.31%49M | -46.15%49M | -46.74%49M | -16.13%78M | -1.06%93M | -1.06%93M |
Current debt and capital lease obligation | 5.68%93M | -10.00%81M | 12.64%98M | 29.11%102M | 29.11%102M | 11.39%88M | -9.09%90M | 22.54%87M | 19.70%79M | 19.70%79M |
-Current debt | ---- | --0 | ---- | --3M | --3M | ---- | ---- | ---- | --0 | --0 |
-Current capital lease obligation | ---- | ---- | 12.64%98M | 25.32%99M | 25.32%99M | 11.39%88M | --90M | --87M | 19.70%79M | 19.70%79M |
Other current liabilities | 11.81%606M | 2.40%598M | 57.81%101M | -30.56%50M | -30.56%50M | -25.55%542M | -22.24%584M | -24.71%64M | -20.88%72M | -20.88%72M |
Current liabilities | 7.03%2.16B | -0.73%2.3B | 3.74%1.66B | -7.41%1.48B | -7.41%1.48B | -16.21%2.02B | -21.04%2.32B | -34.09%1.6B | -27.69%1.59B | -27.69%1.59B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -32.01%1.64B | -25.19%2.06B | -30.83%2.08B | -31.89%2.03B | -31.89%2.03B | -18.58%2.42B | 6.45%2.76B | 22.11%3.01B | 92.14%2.98B | 92.14%2.98B |
-Long term debt | -33.01%1.51B | -25.63%1.92B | ---- | -32.33%1.9B | -32.33%1.9B | -19.44%2.25B | 6.69%2.58B | 14.93%2.83B | 98.31%2.81B | 98.31%2.81B |
-Long term capital lease obligation | -18.01%132M | -18.60%140M | ---- | -24.71%128M | -24.71%128M | -4.17%161M | 2.99%172M | --177M | 26.87%170M | 26.87%170M |
Derivative product liabilities | --10M | --0 | ---- | 600.00%7M | 600.00%7M | --0 | 0.00%1M | --1M | -85.71%1M | -85.71%1M |
Other non current liabilities | 133.33%1M | 83.33%-1M | 83.33%-1M | ---- | ---- | -50.00%-3M | -100.00%-6M | -700.00%-6M | --1M | --1M |
Total non current liabilities | -22.46%2.3B | -18.95%2.68B | -24.54%2.69B | -25.22%2.64B | -25.22%2.64B | -15.62%2.96B | 4.46%3.3B | 15.62%3.56B | 62.59%3.53B | 62.59%3.53B |
Total liabilities | -10.50%4.46B | -11.44%4.98B | -15.76%4.35B | -19.68%4.12B | -19.68%4.12B | -15.86%4.98B | -7.82%5.62B | -6.31%5.16B | 17.14%5.13B | 17.14%5.13B |
Shareholders'equity | ||||||||||
Share capital | ---- | ---- | ---- | 0.00%1M | 0.00%1M | ---- | ---- | ---- | 0.00%1M | 0.00%1M |
-common stock | ---- | ---- | ---- | 0.00%1M | 0.00%1M | ---- | ---- | ---- | 0.00%1M | 0.00%1M |
Retained earnings | ---- | ---- | ---- | 3.19%3.21B | 3.19%3.21B | ---- | ---- | ---- | -0.22%3.11B | -0.22%3.11B |
Paid-in capital | ---- | ---- | ---- | 10.55%2.92B | 10.55%2.92B | ---- | ---- | ---- | -0.15%2.64B | -0.15%2.64B |
Total stockholders'equity | -2.19%7.12B | -1.05%7.04B | 10.07%7.53B | 4.52%6.85B | 4.52%6.85B | 8.78%7.27B | 15.46%7.12B | 5.95%6.84B | 12.67%6.55B | 12.67%6.55B |
Total equity | -2.19%7.12B | -1.05%7.04B | 10.07%7.53B | 4.52%6.85B | 4.52%6.85B | 8.78%7.27B | 15.46%7.12B | 5.95%6.84B | 12.67%6.55B | 12.67%6.55B |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data