NCAB Group AB (publ) (STO: NCAB)
74.80
+0.25 (0.34%)
Aug 30, 2024, 5:29 PM CET
NCAB Group 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 | 440.7 | 478.63 | 357.84 | 136.71 | 449.03 | 82.21 | Upgrade
|
Cash & Short-Term Investments | 440.7 | 478.63 | 357.84 | 136.71 | 449.03 | 82.21 | Upgrade
|
Cash Growth | 52.54% | 33.75% | 161.75% | -69.55% | 446.20% | -27.83% | Upgrade
|
Accounts Receivable | 759.3 | 654.96 | 760.68 | 789.57 | 342.88 | 320.01 | Upgrade
|
Other Receivables | 41 | 44.6 | 55.31 | 66.36 | 29.15 | 40.98 | Upgrade
|
Receivables | 800.3 | 699.56 | 815.99 | 855.93 | 372.02 | 361 | Upgrade
|
Inventory | 265.8 | 315.23 | 504.91 | 519.6 | 183.13 | 148.83 | Upgrade
|
Prepaid Expenses | 37.2 | 8.1 | 7.12 | 6.1 | 1.04 | 1.18 | Upgrade
|
Other Current Assets | 0.1 | 4.11 | 4.64 | 3.52 | 3.37 | 4.76 | Upgrade
|
Total Current Assets | 1,544 | 1,506 | 1,691 | 1,522 | 1,009 | 597.98 | Upgrade
|
Property, Plant & Equipment | 92.2 | 90.25 | 103.71 | 46.2 | 36.63 | 40.46 | Upgrade
|
Goodwill | 1,393 | 1,346 | 1,058 | 923.86 | 382.31 | 206.25 | Upgrade
|
Other Intangible Assets | 224.8 | 172.4 | 138.17 | 148.87 | 43.19 | 16.61 | Upgrade
|
Long-Term Deferred Tax Assets | 20.2 | 20.77 | 12.18 | 7.69 | 7.36 | 7.67 | Upgrade
|
Long-Term Deferred Charges | - | 79.21 | 33.5 | 4.28 | - | 0.15 | Upgrade
|
Other Long-Term Assets | 8.2 | 7.33 | 5.53 | 8.24 | 4.93 | 4.02 | Upgrade
|
Total Assets | 3,282 | 3,221 | 3,041 | 2,661 | 1,483 | 873.13 | Upgrade
|
Accounts Payable | 536.3 | 444.97 | 518.46 | 618.72 | 270.31 | 252.51 | Upgrade
|
Accrued Expenses | 133.2 | 85.48 | 118.97 | 79.84 | 39.63 | 35.78 | Upgrade
|
Short-Term Debt | - | - | - | 190.26 | - | 7.94 | Upgrade
|
Current Portion of Long-Term Debt | - | 67.5 | 0.32 | - | 38.16 | 10 | Upgrade
|
Current Portion of Leases | 34.7 | 32.38 | 31.79 | 12.42 | 9.99 | 11.37 | Upgrade
|
Current Income Taxes Payable | 64.1 | 81.71 | 108.94 | 57.8 | 16.33 | 29.38 | Upgrade
|
Current Unearned Revenue | - | 0.01 | 0.44 | 0.59 | - | 3.52 | Upgrade
|
Other Current Liabilities | 64.7 | 126.45 | 112.91 | 203.51 | 70.24 | 68.73 | Upgrade
|
Total Current Liabilities | 833 | 838.5 | 891.84 | 1,163 | 444.67 | 419.23 | Upgrade
|
Long-Term Debt | 997.8 | 927.83 | 833.77 | 643.98 | 294.49 | 75 | Upgrade
|
Long-Term Leases | 40.5 | 42.84 | 57.61 | 24.52 | 21.1 | 22.66 | Upgrade
|
Long-Term Deferred Tax Liabilities | 76.9 | 76.87 | 62.07 | 55.53 | 22.82 | 8.11 | Upgrade
|
Total Liabilities | 1,948 | 1,886 | 1,845 | 1,887 | 783.07 | 525.01 | Upgrade
|
Common Stock | 1.9 | 1.87 | 1.87 | 1.87 | 1.87 | 1.69 | Upgrade
|
Additional Paid-In Capital | 478.1 | 478.14 | 478.14 | 478.14 | 478.14 | 201.62 | Upgrade
|
Retained Earnings | 736.5 | 801.69 | 591.49 | 280.31 | 276.08 | 148.71 | Upgrade
|
Comprensive Income & Other | 117.3 | 53.4 | 124.05 | 13.11 | -56.38 | -4.11 | Upgrade
|
Total Common Equity | 1,334 | 1,335 | 1,196 | 773.43 | 699.71 | 347.9 | Upgrade
|
Minority Interest | 0.2 | 0.21 | 0.27 | 0.42 | 0.23 | 0.22 | Upgrade
|
Shareholders' Equity | 1,334 | 1,335 | 1,196 | 773.85 | 699.94 | 348.12 | Upgrade
|
Total Liabilities & Equity | 3,282 | 3,221 | 3,041 | 2,661 | 1,483 | 873.13 | Upgrade
|
Total Debt | 1,073 | 1,071 | 923.49 | 871.18 | 363.74 | 126.97 | Upgrade
|
Net Cash (Debt) | -632.3 | -591.91 | -565.65 | -734.47 | 85.29 | -44.76 | Upgrade
|
Net Cash Per Share | -3.37 | -3.16 | -3.02 | -3.92 | 0.47 | -0.27 | Upgrade
|
Filing Date Shares Outstanding | 186.79 | 186.97 | 186.97 | 186.97 | 186.97 | 168.47 | Upgrade
|
Total Common Shares Outstanding | 186.79 | 186.97 | 186.97 | 186.97 | 186.97 | 168.47 | Upgrade
|
Working Capital | 711.1 | 667.13 | 798.67 | 358.74 | 563.92 | 178.75 | Upgrade
|
Book Value Per Share | 7.14 | 7.14 | 6.39 | 4.14 | 3.74 | 2.07 | Upgrade
|
Tangible Book Value | -283.7 | -183.06 | -0.13 | -299.31 | 274.2 | 125.04 | Upgrade
|
Tangible Book Value Per Share | -1.52 | -0.98 | -0.00 | -1.60 | 1.47 | 0.74 | Upgrade
|
Machinery | - | 47.72 | 38.51 | 30.9 | 22.77 | 21.83 | Upgrade
|
Leasehold Improvements | - | 16.02 | 13.86 | 10.78 | 7.32 | 7.2 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.