SEK 0.0
(-55.56%)
Breakdown | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|
Total Assets | 123.41 Million | 186.5 Million | 130.84 Million | 24.71 Million |
Total Current Assets | 123.41 Million | 23.26 Million | 28.26 Million | 8.06 Million |
Cash And Short Term Investments | 4.3 Million | 6.78 Million | 5.85 Million | 981 Thousand |
Cash and Cash Equivalents | 4.3 Million | 6.78 Million | 5.85 Million | 981 Thousand |
Short Term Investments | - | - | - | - |
Net Receivables | 1.55 Million | 12.46 Million | 21.55 Million | 6.86 Million |
Inventory | 109.76 Million | 491 Thousand | 862 Thousand | 214 Thousand |
Other Current Assets | 7.79 Million | 3.52 Million | 1.81 Million | 2.92 Million |
Total Non-Current Assets | - | 163.24 Million | 102.58 Million | 16.64 Million |
Net PPE | - | 115.1 Million | 58.12 Million | 14.61 Million |
Good Will And Intangible Assets | - | 47.06 Million | 43.2 Million | - |
Good Will | - | 44.47 Million | 40.21 Million | - |
Intangible Assets | - | 2.59 Million | 2.98 Million | - |
Long-Term Investments | - | 1.06 Million | 1.25 Million | 731 Thousand |
Tax Assets | - | 162.17 Million | 101.34 Million | - |
Other Non Current Assets | - | -162.17 Million | -101.34 Million | 1.3 Million |
Other Assets | - | - | -1.00 | 1.00 |
Total Liabilities | 108.91 Million | 199.54 Million | 118.41 Million | 33.33 Million |
Total Current Liabilities | 108.91 Million | 106.41 Million | 86.58 Million | 24.45 Million |
Account Payables | 6.16 Million | 22.79 Million | 20.09 Million | 5.61 Million |
Tax Payables | - | - | - | - |
Short Term Debt | - | 43.26 Million | 33.7 Million | 10.49 Million |
Deferred Revenue | - | 11.42 Million | - | - |
Other Current Liabilities | 102.74 Million | 28.93 Million | 32.78 Million | 8.33 Million |
Total Non Current Liabilities | 16.4 Million | 93.12 Million | 31.83 Million | 8.88 Million |
Long-Term Debt | 16.4 Million | 55.71 Million | 500 Thousand | 1.3 Million |
Deferred Revenue Non Current | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - |
Other Non Current Liabilities | - | 37.4 Million | 31.33 Million | 7.57 Million |
Other Liabilities | -16.4 Million | - | - | - |
Total Equity | 14.49 Million | -13.03 Million | 12.43 Million | -8.61 Million |
Stock Holders Equity | 13.89 Million | -20.06 Million | 2.29 Million | -8.61 Million |
Common Stock | 2.59 Million | 675 Thousand | 503 Thousand | - |
Retained Earnings | 8.94 Million | -22.84 Million | 1.67 Million | -9.18 Million |
Accumulated other comprehensive income | 2.36 Million | 2.11 Million | 117 Thousand | 564 Thousand |
Common Stock Equity | 13.89 Million | -20.06 Million | 2.29 Million | -8.61 Million |
Capital Lease Obligation | - | 37.4 Million | 31.33 Million | 7.57 Million |
Total Investments | - | 1.06 Million | 1.25 Million | 731 Thousand |
Total Debt | 16.4 Million | 136.39 Million | 65.53 Million | 19.37 Million |
Net Debt | 12.1 Million | 129.6 Million | 59.68 Million | 18.39 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 96.87 Million | 101.66 Million | 123.41 Million | 123.41 Million | 141.51 Million | 164.38 Million |
Total Current Assets | 96.87 Million | 101.66 Million | 123.41 Million | 123.41 Million | 44.42 Million | 26.53 Million |
Cash And Short Term Investments | -69 Thousand | 4.71 Million | 4.3 Million | 4.3 Million | 2.18 Million | 4.45 Million |
Cash and Cash Equivalents | -69 Thousand | 4.71 Million | 4.3 Million | 4.3 Million | 2.18 Million | 4.45 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 5.64 Million | 5.64 Million | 1.55 Million | 1.55 Million | 20.94 Million | 21.59 Million |
Inventory | 90.3 Million | - | 109.76 Million | 109.76 Million | 1.00 | 490 Thousand |
Other Current Assets | 999 Thousand | 91.3 Million | 7.79 Million | 7.79 Million | 21.28 Million | - |
Total Non-Current Assets | - | - | - | - | 97.08 Million | 137.85 Million |
Net PPE | - | - | - | - | 49 Million | 87.78 Million |
Good Will And Intangible Assets | - | - | - | - | 47.71 Million | 49.53 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | - | - | - | - | 47.71 Million | 49.53 Million |
Long-Term Investments | - | - | - | - | - | 536 Thousand |
Tax Assets | - | - | - | - | - | -536 Thousand |
Other Non Current Assets | - | - | - | - | 364 Thousand | -137.31 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 90.63 Million | 90.63 Million | 108.91 Million | 108.91 Million | 135.83 Million | 153.59 Million |
Total Current Liabilities | 64.31 Million | 8.47 Million | 108.91 Million | 108.91 Million | 92.64 Million | 88.61 Million |
Account Payables | 4.48 Million | 4.48 Million | 6.16 Million | 6.16 Million | 9.52 Million | 16.85 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 1.73 Million | 1.73 Million | - | - | 36.95 Million | 58.21 Million |
Deferred Revenue | - | - | - | - | - | - |
Other Current Liabilities | 58.09 Million | 2.26 Million | 102.74 Million | 102.74 Million | 46.17 Million | 13.54 Million |
Total Non Current Liabilities | 26.32 Million | 82.16 Million | 16.4 Million | 16.4 Million | 43.19 Million | 64.98 Million |
Long-Term Debt | 26.32 Million | - | 16.4 Million | 16.4 Million | 43.19 Million | 64.98 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | -1000.00 | 82.16 Million | - | - | - | - |
Other Liabilities | - | - | -16.4 Million | -16.4 Million | - | - |
Total Equity | 6.24 Million | 11.02 Million | 14.49 Million | 14.49 Million | 5.67 Million | 10.79 Million |
Stock Holders Equity | 6.04 Million | 10.82 Million | 13.89 Million | 13.89 Million | 220 Thousand | 4.37 Million |
Common Stock | 2.59 Million | 2.59 Million | 2.59 Million | 2.59 Million | 2.59 Million | 2.47 Million |
Retained Earnings | -92.23 Million | -87.44 Million | 8.94 Million | 8.94 Million | -98.31 Million | -92.38 Million |
Accumulated other comprehensive income | 2.45 Million | 2.45 Million | 2.36 Million | 2.36 Million | 2.71 Million | 1.05 Million |
Common Stock Equity | 6.04 Million | 10.82 Million | 13.89 Million | 13.89 Million | 220 Thousand | 4.37 Million |
Capital Lease Obligation | - | - | - | - | 16.69 Million | 51.86 Million |
Total Investments | - | - | - | - | - | 536 Thousand |
Total Debt | 28.05 Million | 1.73 Million | 16.4 Million | 16.4 Million | 80.14 Million | 123.19 Million |
Net Debt | 28.12 Million | -2.98 Million | 12.1 Million | 12.1 Million | 77.96 Million | 118.73 Million |
MC
603611
GRM
CGNMF
EXA
002423