Hanza AB (publ) (STO:HANZA)
152.00
-7.00 (-4.40%)
Nov 5, 2026, 5:29 PM CET
Hanza AB Balance Sheet
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Assets
Fiscal Quarter | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 |
Cash & Equivalents | 710 | 773 | 831 | 490 | 230 | 301 | 281 | 276 | 206 | 187 | 178 | 340 | 97 | 131 | 135 | 137 | 99.3 | 46.1 | 17.2 | 46 |
Cash & Short-Term Investments | 710 | 773 | 831 | 490 | 230 | 301 | 281 | 276 | 206 | 187 | 178 | 340 | 97 | 131 | 135 | 137 | 99.3 | 46.1 | 17.2 | 46 |
Cash Growth (YoY) | 208.70% | 156.81% | 195.73% | 77.54% | 11.65% | 60.96% | 57.87% | -18.82% | 112.37% | 42.75% | 31.85% | 148.17% | -2.32% | 184.16% | 684.88% | 197.83% | 101.01% | -48.66% | -87.61% | -62.05% |
Accounts Receivable | 723 | 667 | 689 | 399 | 442 | 424 | 467 | 213 | 298 | 364 | 361 | 175 | 173 | 160 | 165 | 151 | 172.5 | 159.1 | 132.6 | 106 |
Other Receivables | 295 | 271 | 237 | 120 | 171 | 181 | 162 | 90 | 175 | 151 | 155 | 64 | 123 | 125 | 115 | 73 | 84 | 66.6 | 47.1 | 41 |
Receivables | 1,018 | 938 | 926 | 519 | 613 | 605 | 629 | 303 | 473 | 515 | 516 | 239 | 296 | 285 | 280 | 224 | 256.5 | 225.7 | 179.7 | 147 |
Inventory | 2,360 | 2,137 | 1,997 | 1,312 | 1,238 | 1,207 | 1,211 | 1,151 | 1,203 | 1,263 | 1,317 | 938 | 1,010 | 1,024 | 958 | 941 | 883 | 800.8 | 731.9 | 669 |
Prepaid Expenses | - | - | - | 35 | - | - | - | 12 | - | - | - | 11 | - | - | - | 9 | - | 21.9 | 16.8 | 7 |
Other Current Assets | - | - | - | - | - | - | - | 8 | - | - | - | 14 | - | - | - | 4 | - | - | - | 1 |
Total Current Assets | 4,088 | 3,848 | 3,754 | 2,356 | 2,081 | 2,113 | 2,121 | 1,750 | 1,882 | 1,965 | 2,011 | 1,542 | 1,403 | 1,440 | 1,373 | 1,315 | 1,239 | 1,095 | 945.6 | 870 |
Property, Plant & Equipment | 2,321 | 2,327 | 2,277 | 1,866 | 1,815 | 1,815 | 1,813 | 1,186 | 1,131 | 1,087 | 1,022 | 900 | 891 | 863 | 781 | 731 | 672.1 | 650.1 | 614.6 | 594 |
Goodwill | 2,210 | 2,188 | 2,205 | 798 | 717 | 720 | 709 | 529 | 524 | 533 | 529 | 387 | 394 | 400 | 390 | 388 | 383.6 | 369.9 | 363.7 | 362 |
Other Intangible Assets | 841 | 854 | 864 | 249 | 196 | 206 | 209 | 135 | 140 | 146 | 152 | 77 | 82 | 86 | 87 | 90 | 94.5 | 97.4 | 99.3 | 103 |
Long-Term Deferred Tax Assets | 124 | 73 | 56 | 38 | 42 | 41 | 38 | 37 | 39 | 34 | 31 | 23 | 14 | 6 | 7 | 17 | 6.6 | 6.3 | 14.3 | 22 |
Other Long-Term Assets | - | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Total Assets | 9,584 | 9,293 | 9,156 | 5,307 | 4,851 | 4,895 | 4,890 | 3,637 | 3,716 | 3,765 | 3,745 | 2,929 | 2,784 | 2,795 | 2,638 | 2,541 | 2,396 | 2,218 | 2,038 | 1,951 |
Liabilities
Fiscal Quarter | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 |
Accounts Payable | 1,339 | 1,127 | 1,054 | 726 | 682 | 643 | 653 | 590 | 549 | 580 | 570 | 450 | 498 | 530 | 512 | 487 | 520.7 | 456.2 | 403.2 | 373 |
Accrued Expenses | - | - | - | 277 | - | - | - | 208 | - | - | - | 163 | - | - | - | 154 | - | 151.9 | 143.3 | 122 |
Short-Term Debt | 4 | 25 | 48 | 47 | 6 | 60 | 57 | 6 | 8 | 41 | 33 | 110 | 133 | 114 | 99 | 130 | 159.8 | 154.3 | 144.4 | 122 |
Current Portion of Long-Term Debt | 56 | 56 | 62 | 60 | 278 | 277 | 264 | 161 | 368 | 397 | 373 | 86 | 195 | 204 | 172 | 177 | 196 | 187.2 | 129.9 | 107 |
Current Portion of Leases | 147 | 152 | 148 | 98 | 106 | 104 | 104 | 73 | 64 | 75 | 55 | 53 | 54 | 45 | 48 | 41 | 42.8 | 40.4 | 41.9 | 42 |
Current Income Taxes Payable | - | - | - | 44 | - | - | - | 32 | - | - | - | 21 | - | - | - | 24 | - | - | - | 17 |
Other Current Liabilities | 752 | 842 | 738 | 144 | 456 | 499 | 489 | 139 | 404 | 421 | 406 | 102 | 332 | 348 | 328 | 131 | 292.2 | 84 | 73.6 | 52 |
Total Current Liabilities | 2,298 | 2,202 | 2,050 | 1,396 | 1,528 | 1,583 | 1,567 | 1,209 | 1,393 | 1,514 | 1,437 | 985 | 1,212 | 1,241 | 1,159 | 1,144 | 1,212 | 1,074 | 936.3 | 835 |
Long-Term Debt | 1,881 | 1,886 | 1,931 | 1,421 | 795 | 864 | 923 | 601 | 513 | 486 | 509 | 326 | 220 | 221 | 228 | 223 | 207.1 | 206.6 | 203.9 | 245 |
Long-Term Leases | 591 | 623 | 636 | 475 | 538 | 532 | 540 | 166 | 175 | 171 | 147 | 114 | 118 | 114 | 132 | 125 | 131.4 | 136.7 | 131.8 | 132 |
Pension & Post-Retirement Benefits | 93 | 89 | 85 | 88 | 96 | 97 | 94 | 102 | 105 | 104 | 106 | 102 | 108 | 113 | 105 | 102 | 85.9 | 92.3 | 103.3 | 109 |
Long-Term Deferred Tax Liabilities | 397 | 337 | 313 | 113 | 121 | 115 | 109 | 79 | 98 | 94 | 92 | 57 | 48 | 58 | 48 | 49 | 50 | 43.8 | 44.4 | 44 |
Total Liabilities | 5,260 | 5,137 | 5,015 | 3,493 | 3,078 | 3,191 | 3,233 | 2,157 | 2,284 | 2,369 | 2,291 | 1,584 | 1,706 | 1,747 | 1,672 | 1,643 | 1,686 | 1,553 | 1,420 | 1,365 |
Shareholders' Equity
Fiscal Quarter | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 |
Common Stock | 4,324 | 4,156 | 4,141 | 4 | 1,773 | 1,704 | 1,657 | 4 | 1,432 | 1,396 | 1,454 | 4 | 1,078 | 1,048 | 966 | 4 | 709.7 | 664.8 | 617.8 | 4 |
Additional Paid-In Capital | - | - | - | 1,124 | - | - | - | 924 | - | - | - | 881 | - | - | - | 610 | - | - | - | 467 |
Retained Earnings | - | - | - | 652 | - | - | - | 443 | - | - | - | 384 | - | - | - | 204 | - | - | - | 87 |
Comprehensive Income & Other | - | - | - | 34 | - | - | - | 109 | - | - | - | 76 | - | - | - | 80 | - | - | - | 28 |
Shareholders' Equity | 4,324 | 4,156 | 4,141 | 1,814 | 1,773 | 1,704 | 1,657 | 1,480 | 1,432 | 1,396 | 1,454 | 1,345 | 1,078 | 1,048 | 966 | 898 | 709.7 | 664.8 | 617.8 | 586 |
Total Liabilities & Equity | 9,584 | 9,293 | 9,156 | 5,307 | 4,851 | 4,895 | 4,890 | 3,637 | 3,716 | 3,765 | 3,745 | 2,929 | 2,784 | 2,795 | 2,638 | 2,541 | 2,396 | 2,218 | 2,038 | 1,951 |
Additional Metrics
Fiscal Quarter | Q3 2026 | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 |
Total Debt | 2,679 | 2,742 | 2,825 | 2,101 | 1,723 | 1,837 | 1,888 | 1,007 | 1,128 | 1,170 | 1,117 | 689 | 720 | 698 | 679 | 696 | 737.1 | 725.2 | 651.9 | 648 |
Net Cash (Debt) | -1,969 | -1,969 | -1,994 | -1,611 | -1,493 | -1,536 | -1,607 | -731 | -922 | -983 | -939 | -349 | -623 | -567 | -544 | -559 | -637.8 | -679.1 | -634.7 | -602 |
Net Cash Growth (YoY) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Cash Per Share | -31.36 | -31.28 | -32.28 | -34.93 | -32.38 | -33.31 | -36.01 | -16.68 | -21.04 | -22.43 | -21.47 | -8.49 | -15.46 | -14.17 | -13.64 | -14.65 | -17.59 | -18.75 | -17.50 | -16.62 |
Filing Date Shares Outstanding | 62.74 | 62.89 | 62.8 | 62.8 | 45.96 | 45.96 | 45.96 | 45.96 | 43.66 | 43.66 | 43.66 | 43.66 | 40.13 | 40.13 | 39.28 | 39.28 | 35.78 | 35.78 | 35.78 | 35.78 |
Total Common Shares Outstanding | 62.74 | 62.89 | 62.8 | 45.96 | 45.96 | 45.96 | 45.96 | 43.66 | 43.66 | 43.66 | 43.66 | 43.19 | 40.13 | 40.13 | 39.28 | 39.28 | 35.78 | 35.78 | 35.78 | 35.78 |
Working Capital | 1,790 | 1,646 | 1,704 | 960 | 553 | 530 | 554 | 541 | 489 | 451 | 574 | 557 | 191 | 199 | 214 | 171 | 27.3 | 20.5 | 9.3 | 35 |
Book Value Per Share | 68.92 | 66.08 | 65.94 | 39.47 | 38.58 | 37.08 | 36.05 | 33.90 | 32.80 | 31.97 | 33.30 | 31.14 | 26.86 | 26.12 | 24.59 | 22.86 | 19.84 | 18.58 | 17.27 | 16.38 |
Tangible Book Value | 1,273 | 1,114 | 1,072 | 767 | 860 | 778 | 739 | 816 | 768 | 717 | 773 | 881 | 602 | 562 | 489 | 420 | 231.6 | 197.5 | 154.8 | 121 |
Tangible Book Value Per Share | 20.29 | 17.71 | 17.07 | 16.69 | 18.71 | 16.93 | 16.08 | 18.69 | 17.59 | 16.42 | 17.71 | 20.40 | 15.00 | 14.00 | 12.45 | 10.69 | 6.47 | 5.52 | 4.33 | 3.38 |
Buildings | - | - | - | 597 | - | - | - | 392 | - | - | - | 332 | - | - | - | 254 | - | - | - | 130 |
Machinery | - | - | - | 1,308 | - | - | - | 1,007 | - | - | - | 808 | - | - | - | 694 | - | - | - | 561 |
Construction In Progress | - | - | - | - | - | - | - | - | - | - | - | 89 | - | - | - | 37 | - | - | - | 95 |
Leasehold Improvements | - | - | - | 25 | - | - | - | 14 | - | - | - | 14 | - | - | - | 13 | - | - | - | 7 |