Inission AB (publ) (STO: INISS.B)
40.60
-0.10 (-0.25%)
Sep 2, 2024, 11:05 AM CET
Inission AB Balance Sheet
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
Cash & Equivalents | 34.39 | 48.75 | 99.72 | 72.46 | 108.49 | 52.37 | Upgrade
|
Cash & Short-Term Investments | 34.39 | 48.75 | 99.72 | 72.46 | 108.49 | 52.37 | Upgrade
|
Cash Growth | -36.80% | -51.11% | 37.61% | -33.21% | 107.15% | -31.63% | Upgrade
|
Accounts Receivable | 165.23 | 243.63 | 125.24 | 141.28 | 68.14 | 75.42 | Upgrade
|
Other Receivables | - | 21.93 | 12.12 | 48.89 | 44.72 | 32.5 | Upgrade
|
Receivables | 165.23 | 265.56 | 137.36 | 190.17 | 112.86 | 107.92 | Upgrade
|
Inventory | 161.06 | 100.26 | 85.18 | 96.79 | 127.32 | 86.55 | Upgrade
|
Other Current Assets | 70.52 | 13.59 | 15.07 | 1.7 | 2.34 | 2.21 | Upgrade
|
Total Current Assets | 431.2 | 428.17 | 337.33 | 361.12 | 351.01 | 249.05 | Upgrade
|
Property, Plant & Equipment | 139.37 | 127.69 | 104.58 | 92.21 | 86.44 | 101.36 | Upgrade
|
Long-Term Investments | 11.64 | 8.62 | - | - | - | - | Upgrade
|
Goodwill | 281.98 | 273.42 | 276.74 | 251.13 | 242.15 | 257.16 | Upgrade
|
Other Intangible Assets | 2.71 | 3.83 | 6.35 | 8.51 | 11.16 | 23.08 | Upgrade
|
Long-Term Deferred Tax Assets | 35.58 | 35.27 | 39.92 | 36.24 | 39.98 | 45.32 | Upgrade
|
Long-Term Deferred Charges | 99.31 | 84.39 | 63.08 | 48.02 | 36.23 | 29.58 | Upgrade
|
Other Long-Term Assets | 0.21 | 0.22 | 0.26 | 0.27 | 0.29 | 0.33 | Upgrade
|
Total Assets | 1,002 | 961.59 | 828.25 | 797.49 | 767.24 | 705.88 | Upgrade
|
Accounts Payable | 58.3 | 54.65 | 20.39 | 37.12 | 62.42 | 47.24 | Upgrade
|
Accrued Expenses | - | 38.34 | 36.15 | 38.11 | 26.87 | 21.05 | Upgrade
|
Short-Term Debt | - | - | - | - | - | 46.09 | Upgrade
|
Current Portion of Long-Term Debt | 77.52 | 64.07 | 8.84 | 49.64 | 52.9 | 10.45 | Upgrade
|
Current Portion of Leases | 10.61 | 10 | 10.5 | 8.7 | 9.33 | 10.34 | Upgrade
|
Current Income Taxes Payable | - | 7.68 | 6.85 | 7.87 | 1.5 | 2.47 | Upgrade
|
Current Unearned Revenue | - | 18.43 | 15.53 | 7.05 | 3.71 | 1.93 | Upgrade
|
Other Current Liabilities | 80.14 | 33.38 | 34.28 | 21.79 | 30.45 | 40.56 | Upgrade
|
Total Current Liabilities | 226.57 | 226.54 | 132.55 | 170.27 | 187.18 | 180.12 | Upgrade
|
Long-Term Debt | 80.6 | 71.47 | 44.24 | 43.75 | 37.03 | 39.39 | Upgrade
|
Long-Term Leases | 12.01 | 11.82 | 12.1 | 14.25 | 19.04 | 23.11 | Upgrade
|
Long-Term Deferred Tax Liabilities | 8.32 | 8.07 | 9.45 | 3.38 | 4.7 | 9.75 | Upgrade
|
Other Long-Term Liabilities | 14.03 | 8.01 | 3.85 | 4.05 | 4.73 | 4.65 | Upgrade
|
Total Liabilities | 341.53 | 325.91 | 202.19 | 235.69 | 252.69 | 257.02 | Upgrade
|
Common Stock | 660.47 | 46.12 | 46.09 | 46.09 | 46.09 | 43 | Upgrade
|
Additional Paid-In Capital | - | 500.73 | 500.73 | 500.73 | 500.73 | 422.59 | Upgrade
|
Retained Earnings | - | 24.28 | 11.26 | -12.27 | -46.64 | -51.91 | Upgrade
|
Comprensive Income & Other | - | 61.98 | 66.09 | 26.86 | 16.39 | 36.09 | Upgrade
|
Total Common Equity | 660.47 | 633.1 | 624.17 | 561.41 | 516.57 | 449.77 | Upgrade
|
Minority Interest | - | 2.59 | 1.9 | 0.4 | -2.02 | -0.92 | Upgrade
|
Shareholders' Equity | 660.47 | 635.69 | 626.07 | 561.8 | 514.56 | 448.85 | Upgrade
|
Total Liabilities & Equity | 1,002 | 961.59 | 828.25 | 797.49 | 767.24 | 705.88 | Upgrade
|
Total Debt | 180.74 | 157.36 | 75.68 | 116.33 | 118.3 | 129.38 | Upgrade
|
Net Cash (Debt) | -146.35 | -108.6 | 24.04 | -43.86 | -9.81 | -77 | Upgrade
|
Net Cash Per Share | -12.70 | -9.42 | 2.09 | -3.81 | -0.89 | -7.16 | Upgrade
|
Filing Date Shares Outstanding | 11.53 | 11.53 | 11.52 | 11.52 | 11.52 | 10.75 | Upgrade
|
Total Common Shares Outstanding | 11.53 | 11.53 | 11.52 | 11.52 | 11.52 | 10.75 | Upgrade
|
Working Capital | 204.63 | 201.62 | 204.78 | 190.85 | 163.83 | 68.93 | Upgrade
|
Book Value Per Share | 57.28 | 54.91 | 54.17 | 48.72 | 44.83 | 41.84 | Upgrade
|
Tangible Book Value | 375.78 | 355.85 | 341.08 | 301.77 | 263.27 | 169.53 | Upgrade
|
Tangible Book Value Per Share | 32.59 | 30.86 | 29.60 | 26.19 | 22.85 | 15.77 | Upgrade
|
Machinery | - | 330.09 | 278.53 | 39.72 | 191.72 | 32.62 | Upgrade
|
Construction In Progress | - | - | - | 204.93 | - | - | Upgrade
|
Leasehold Improvements | - | 20.44 | 20.37 | 20.13 | 19.25 | 19.87 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.