Sivers Semiconductors AB (publ) (STO:SIVE)
Sweden · Delayed Price · Currency is SEK 33.60
+2.60 (8.39%)
Sep 21, 2026, 1:39 PM CET
Sivers Semiconductors AB Balance Sheet
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Assets
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash & Equivalents | 62.7 | 29.66 | 17.77 | 25.53 | 47.17 | 304.12 |
Short-Term Investments | - | 13.8 | - | - | 8.52 | 133.13 |
Cash & Short-Term Investments | 62.7 | 43.46 | 17.77 | 25.53 | 55.69 | 437.24 |
Cash Growth | 145.88% | 144.62% | -30.39% | -54.17% | -87.26% | 75.28% |
Accounts Receivable | 148 | 143.12 | 133.02 | 100.46 | 47.37 | 27.97 |
Other Receivables | 6.9 | 14.29 | 14.11 | 31.29 | 17 | 31.35 |
Receivables | 154.9 | 157.4 | 147.13 | 131.75 | 64.37 | 59.31 |
Inventory | 14.5 | 10.65 | 24.93 | 36.36 | 28.99 | 24.31 |
Prepaid Expenses | 54.3 | 16.85 | 12.19 | 9.23 | 18.05 | 3.27 |
Other Current Assets | - | 3.16 | 1.31 | 2.6 | 1.01 | 6.51 |
Total Current Assets | 286.4 | 231.52 | 203.32 | 205.46 | 168.11 | 530.64 |
Property, Plant & Equipment | 70.8 | 74.89 | 86.9 | 90.84 | 102.6 | 101.54 |
Goodwill | 383.8 | 370.08 | 416.02 | 391.56 | 401.67 | 134.81 |
Other Intangible Assets | 480.7 | 478.47 | 628.72 | 620.19 | 705.25 | - |
Long-Term Deferred Charges | 194.6 | 174.67 | 166.32 | 197.36 | 193.12 | 184.21 |
Other Long-Term Assets | 1.3 | 1.36 | 1.06 | 0.52 | 0.35 | 0.17 |
Total Assets | 1,418 | 1,331 | 1,502 | 1,506 | 1,571 | 951.38 |
Liabilities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Accounts Payable | 30.3 | 59.38 | 27.52 | 37.73 | 39.26 | 21.83 |
Accrued Expenses | 77.8 | 70.8 | 31.21 | 20.95 | 23.73 | 23.99 |
Short-Term Debt | 14.9 | - | 54 | - | 44.49 | - |
Current Portion of Long-Term Debt | 15.3 | 90.61 | 76.12 | - | 4 | 4 |
Current Portion of Leases | 6.6 | 5.91 | 4.4 | 7.5 | 8.6 | 8.19 |
Current Unearned Revenue | 5.7 | 12.2 | 32.95 | 9.46 | 8.3 | 7.41 |
Other Current Liabilities | 23.6 | 13.34 | 12.4 | 5.5 | 12.58 | 38.09 |
Total Current Liabilities | 174.2 | 252.24 | 238.59 | 81.14 | 140.97 | 103.5 |
Long-Term Debt | 132.6 | 12.09 | 19.92 | 71.91 | 7 | 11 |
Long-Term Leases | 12.4 | 13.55 | 14.35 | 15.62 | 21.47 | 25.1 |
Long-Term Unearned Revenue | 2.4 | 2.61 | 3.57 | - | - | - |
Pension & Post-Retirement Benefits | 51.9 | 3.97 | 2.73 | - | - | - |
Long-Term Deferred Tax Liabilities | 95.1 | 96.74 | 132.1 | 135.6 | 156.89 | 0.08 |
Other Long-Term Liabilities | - | - | -0 | 3.91 | 4.7 | 12.79 |
Total Liabilities | 468.6 | 381.2 | 411.27 | 308.18 | 331.02 | 152.48 |
Shareholders' Equity
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Common Stock | 160 | 155.67 | 118.82 | 117.32 | 106.98 | 87.38 |
Additional Paid-In Capital | 2,117 | 2,005 | 1,844 | 1,834 | 1,704 | 1,284 |
Retained Earnings | -1,376 | -1,226 | -1,010 | -820.41 | -663.79 | -579.68 |
Comprehensive Income & Other | 48.1 | 15.97 | 137.76 | 67.32 | 92.63 | 7.42 |
Shareholders' Equity | 949 | 949.79 | 1,091 | 1,198 | 1,240 | 798.9 |
Total Liabilities & Equity | 1,418 | 1,331 | 1,502 | 1,506 | 1,571 | 951.38 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Total Debt | 181.8 | 122.17 | 168.78 | 95.03 | 85.57 | 48.28 |
Net Cash (Debt) | -119.1 | -78.71 | -151.01 | -69.51 | -29.88 | 388.96 |
Net Cash Growth | - | - | - | - | - | 93.30% |
Net Cash Per Share | -0.41 | -0.29 | -0.64 | -0.30 | -0.14 | 2.42 |
Filing Date Shares Outstanding | 299.76 | 311.33 | 237.65 | 232.11 | 211.41 | 171.97 |
Total Common Shares Outstanding | 299.76 | 311.33 | 237.65 | 232.11 | 211.41 | 171.97 |
Working Capital | 112.2 | -20.72 | -35.27 | 124.32 | 27.15 | 427.14 |
Book Value Per Share | 3.17 | 3.05 | 4.59 | 5.16 | 5.87 | 4.65 |
Tangible Book Value | 84.5 | 101.24 | 46.33 | 185.99 | 133.16 | 664.09 |
Tangible Book Value Per Share | 0.28 | 0.33 | 0.19 | 0.80 | 0.63 | 3.86 |
Machinery | - | 155.34 | 159.35 | 142.81 | 134.61 | 117.66 |