(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 | -17.50%43.53B | -15.05%43.92B | -8.47%46.06B | -13.97%57.78B | -13.97%57.78B | -10.93%52.77B | -9.68%51.7B | -14.27%50.32B | -4.42%67.16B | -4.42%67.16B |
-Cash and cash equivalents | -18.57%42.97B | -22.80%39.91B | -28.36%36.05B | -24.92%47.86B | -24.92%47.86B | 4.80%52.77B | 3.33%51.7B | -2.13%50.32B | 2.37%63.74B | 2.37%63.74B |
-Short-term investments | --565M | --4.01B | --10.01B | 190.42%9.92B | 190.42%9.92B | ---- | ---- | ---- | -57.29%3.42B | -57.29%3.42B |
-Accounts receivable | 15.83%23.88B | -1.97%24.48B | 25.83%26.51B | -23.59%19.28B | -23.59%19.28B | -0.95%20.62B | 28.70%24.97B | 11.70%21.07B | 36.04%25.24B | 36.04%25.24B |
-Taxes receivable | -7.47%2.34B | -22.11%2.06B | -42.78%1.14B | -43.45%997M | -43.45%997M | 61.62%2.53B | 110.94%2.64B | 75.37%1.99B | 85.38%1.76B | 85.38%1.76B |
-Other receivables | --1.3B | --1.64B | --1.59B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | 31.53%78.71B | 49.10%82.6B | 43.03%72.68B | 21.53%57.06B | 21.53%57.06B | 23.08%59.84B | 27.17%55.4B | 23.88%50.82B | 28.27%46.95B | 28.27%46.95B |
Other current assets | -46.50%13.24B | -34.51%15.07B | -20.80%13.45B | 22.23%19.85B | 22.23%19.85B | 80.93%24.76B | 85.30%23.01B | 37.37%16.98B | 49.53%16.24B | 49.53%16.24B |
Total current assets | 2.42%165.19B | 7.43%170.69B | 13.72%162.32B | -1.36%156.96B | -1.36%156.96B | 11.04%161.29B | 17.39%158.88B | 6.83%142.73B | 12.09%159.12B | 12.09%159.12B |
Non current assets | ||||||||||
Net PPE | 14.38%97.73B | 12.32%94.87B | 10.53%89.95B | 8.88%84.11B | 8.88%84.11B | 13.17%85.45B | 13.84%84.46B | 12.19%81.38B | 8.17%77.25B | 8.17%77.25B |
-Gross PPE | ---- | ---- | ---- | 4.92%181.36B | 4.92%181.36B | ---- | 13.84%84.46B | 12.19%81.38B | 9.23%172.85B | 9.23%172.85B |
-Accumulated depreciation | ---- | ---- | ---- | -1.72%-97.25B | -1.72%-97.25B | ---- | ---- | ---- | -10.09%-95.6B | -10.09%-95.6B |
Goodwill and other intangible assets | 18.46%81.17B | 19.61%78.05B | 22.62%74.98B | 26.51%72.1B | 26.51%72.1B | 28.12%68.52B | 28.86%65.26B | 29.14%61.15B | 30.00%56.99B | 30.00%56.99B |
-Other intangible assets | ---- | ---- | ---- | 26.51%72.1B | 26.51%72.1B | ---- | ---- | ---- | 30.00%56.99B | 30.00%56.99B |
Financial assets | 466.98%1.82B | 172.57%954M | -40.47%612M | 85.64%2.09B | 85.64%2.09B | -54.40%321M | -21.52%350M | 380.37%1.03B | 567.46%1.13B | 567.46%1.13B |
Other non current assets | 14.33%3.97B | --3.89B | --3.64B | -13.85%3.31B | -13.85%3.31B | -25.17%3.48B | ---- | ---- | -17.75%3.84B | -17.75%3.84B |
Total non current assets | 18.76%221.26B | 15.85%213.32B | 12.86%207.3B | 16.07%199.41B | 16.07%199.41B | 9.58%186.31B | 13.52%184.13B | 22.98%183.69B | 21.51%171.81B | 21.51%171.81B |
Total assets | 11.18%386.44B | 11.95%384B | 13.24%369.62B | 7.69%356.36B | 7.69%356.36B | 10.25%347.59B | 15.28%343.01B | 15.36%326.42B | 16.79%330.92B | 16.79%330.92B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 4.73%66.79B | 6.15%69.14B | 3.52%63.2B | -6.47%69.12B | -6.47%69.12B | 10.83%63.78B | 41.08%65.13B | 31.21%61.05B | 40.24%73.91B | 40.24%73.91B |
-accounts payable | 5.28%65.69B | 6.35%67.8B | 3.05%61.46B | -9.59%62.3B | -9.59%62.3B | 11.12%62.4B | 42.63%63.75B | 32.03%59.64B | 42.73%68.91B | 42.73%68.91B |
-Total tax payable | -20.32%1.1B | -2.90%1.34B | 23.70%1.74B | 36.55%6.82B | 36.55%6.82B | -1.08%1.38B | -6.06%1.38B | 3.84%1.41B | 13.01%4.99B | 13.01%4.99B |
Current provisions | 1.96%13.09B | 25.74%13.41B | 34.69%15.27B | 44.92%13.12B | 44.92%13.12B | 47.44%12.84B | 30.64%10.66B | 37.87%11.34B | 5.16%9.05B | 5.16%9.05B |
Current debt and capital lease obligation | 193.13%26.27B | -9.98%8.3B | 451.53%14.94B | 175.75%7.6B | 175.75%7.6B | 115.20%8.96B | 128.20%9.22B | -65.88%2.71B | -53.56%2.76B | -53.56%2.76B |
-Current debt | 172.45%24.41B | -25.08%6.91B | 401.88%13.6B | 175.75%7.6B | 175.75%7.6B | 115.20%8.96B | 128.20%9.22B | -65.88%2.71B | -38.38%2.76B | -38.38%2.76B |
-Current capital lease obligation | --1.85B | --1.39B | --1.35B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other current liabilities | -18.19%34.36B | 28.93%54.56B | 33.67%49.8B | 3.45%11.07B | 3.45%11.07B | 12.06%42B | 12.81%42.32B | 0.77%37.26B | -6.66%10.7B | -6.66%10.7B |
Current liabilities | 7.89%171.65B | 11.85%177.14B | 26.18%174.63B | 7.78%161B | 7.78%161B | 17.61%159.09B | 31.49%158.37B | 12.17%138.4B | 18.45%149.38B | 18.45%149.38B |
Non current liabilities | ||||||||||
Long term provisions | 10.48%8.7B | 6.39%8.38B | 4.44%8.46B | -9.72%7.58B | -9.72%7.58B | -4.97%7.87B | -4.53%7.88B | 0.51%8.1B | -2.61%8.4B | -2.61%8.4B |
Long term debt and capital lease obligation | 20.19%31.19B | 5.96%27.9B | -31.56%22.51B | -11.21%27.44B | -11.21%27.44B | -16.71%25.95B | -15.49%26.33B | 34.56%32.89B | 16.81%30.9B | 16.81%30.9B |
-Long term debt | -3.45%25.06B | -14.01%22.65B | -46.69%17.53B | -13.07%22.65B | -13.07%22.65B | -16.71%25.95B | -15.49%26.33B | 34.56%32.89B | 24.40%26.06B | 24.40%26.06B |
-Long term capital lease obligation | --6.14B | --5.26B | --4.98B | -1.22%4.79B | -1.22%4.79B | ---- | ---- | ---- | -12.05%4.85B | -12.05%4.85B |
Derivative product liabilities | -68.02%402M | -67.07%489M | -28.07%569M | -48.61%424M | -48.61%424M | -8.18%1.26B | 59.85%1.49B | 50.95%791M | 137.07%825M | 137.07%825M |
Other non current liabilities | -58.84%2.03B | -14.02%4.38B | 10.62%5.33B | 14.03%5.39B | 14.03%5.39B | -10.26%4.93B | -11.01%5.09B | -17.14%4.82B | -21.74%4.73B | -21.74%4.73B |
Total non current liabilities | 18.43%71.76B | 12.85%69.17B | -8.88%60.81B | 0.95%64.88B | 0.95%64.88B | -6.05%60.59B | -4.48%61.3B | 13.16%66.74B | 2.45%64.27B | 2.45%64.27B |
Total liabilities | 10.80%243.41B | 12.13%246.3B | 14.78%235.44B | 5.72%225.88B | 5.72%225.88B | 9.97%219.68B | 18.99%219.67B | 12.49%205.13B | 13.13%213.65B | 13.13%213.65B |
Shareholders'equity | ||||||||||
Share capital | ---- | ---- | ---- | 0.00%61M | 0.00%61M | ---- | ---- | ---- | 0.00%61M | 0.00%61M |
-common stock | ---- | ---- | ---- | 0.00%61M | 0.00%61M | ---- | ---- | ---- | 0.00%61M | 0.00%61M |
Retained earnings | ---- | ---- | ---- | 17.18%80.1B | 17.18%80.1B | ---- | ---- | ---- | 37.81%68.35B | 37.81%68.35B |
Paid-in capital | ---- | ---- | ---- | 0.00%31.65B | 0.00%31.65B | ---- | ---- | ---- | -0.00%31.65B | -0.00%31.65B |
Other equity interest | ---- | ---- | ---- | 0.00%8.45B | 0.00%8.45B | ---- | ---- | ---- | 0.00%8.45B | 0.00%8.45B |
Total stockholders'equity | 11.76%138.36B | 11.24%132.9B | 10.25%129.64B | 10.90%126.37B | 10.90%126.37B | 10.81%123.81B | 9.11%119.47B | 21.83%117.59B | 26.35%113.95B | 26.35%113.95B |
Noncontrolling interests | 13.88%4.68B | 23.99%4.8B | 22.93%4.54B | 23.51%4.11B | 23.51%4.11B | 8.71%4.11B | 12.73%3.87B | -9.74%3.69B | -23.02%3.33B | -23.02%3.33B |
Total equity | 11.82%143.04B | 11.64%137.7B | 10.63%134.18B | 11.26%130.49B | 11.26%130.49B | 10.74%127.91B | 9.22%123.34B | 20.55%121.28B | 24.09%117.28B | 24.09%117.28B |
Currency Unit | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |
No Data