
eQ Oyj
HEL:EQV1V.HE
14.8 (EUR) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 7.983 | 22.911 | 23.688 | 35.14 | 21.452 | 22.375 | 15.848 | 14.629 | 6.626 | 16.624 | 17.282 | 9.983 | 9.389 | 10.54 | 4.112 | 3.575 | 3.286 | 5.745 | 2.985 | 4.395 | 4.74 | 2.086 | 0.497 | 0.369 | 0.384 |
Short Term Investments
| 25.997 | 27.111 | 36.956 | 4.525 | -0.002 | 26.112 | 9.869 | 0 | 0 | 0 | 0 | 0 | 0.045 | 0.045 | 0 | 0.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 7.983 | 22.911 | 23.688 | 35.14 | 21.452 | 22.375 | 25.717 | 14.629 | 6.626 | 16.624 | 17.282 | 9.983 | 9.434 | 10.585 | 4.112 | 3.741 | 3.286 | 5.745 | 2.985 | 4.395 | 4.74 | 2.086 | 0.497 | 0.369 | 0.384 |
Net Receivables
| 27.633 | 3.647 | 0 | 4.578 | 7.024 | 4.209 | 4.795 | 0 | 9.2 | 5.341 | 5.07 | 0 | 3.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.033 | 0 | 0 |
Inventory
| 0 | 23.464 | -23.805 | -39.76 | -30.576 | -3.623 | -26.778 | -2.706 | -9.2 | 0 | -5.07 | -0.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.199 | 28.905 | 28.713 | 10.523 | 11.025 |
Other Current Assets
| 0.007 | 16.204 | 14.958 | 5.079 | 7.569 | 4.737 | 5.837 | 15.642 | 10.205 | 0.859 | 19.096 | 5.256 | 5.119 | 1.298 | 0.441 | 0.481 | 0.922 | 16.066 | 19.731 | 15.271 | 10.143 | 5.751 | 7.496 | 6.548 | 9.994 |
Total Current Assets
| 36.076 | 66.226 | 38.646 | 40.219 | 29.021 | 27.112 | 31.554 | 17.942 | 16.831 | 22.824 | 24.186 | 15.239 | 14.554 | 11.883 | 4.553 | 4.222 | 6.704 | 21.811 | 22.716 | 19.667 | 42.082 | 36.742 | 36.673 | 17.44 | 21.415 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3.639 | 4.64 | 5.787 | 1.266 | 2.052 | 2.693 | 0.302 | 0.308 | 0.368 | 0.393 | 0.456 | 0.116 | 0.137 | 0.151 | 0.049 | 0.077 | 0 | 0 | 0 | 0 | 0.01 | 0.011 | 0.574 | 0.588 | 0.605 |
Goodwill
| 25.212 | 25.212 | 25.212 | 25.212 | 25.212 | 25.212 | 25.212 | 25.212 | 25.212 | 25.212 | 25.212 | 25.212 | 22.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4.005 | 4.038 | 4.187 | 4.34 | 4.548 | 4.252 | 4.234 | 4.219 | 4.243 | 4.748 | 5.229 | 5.908 | 6.822 | 19.318 | 4.574 | 0 | 6.041 | 6.637 | 3.054 | 3.299 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 29.217 | 29.25 | 29.399 | 29.552 | 29.76 | 29.464 | 29.446 | 29.431 | 29.455 | 29.96 | 30.441 | 31.12 | 29.175 | 19.318 | 4.574 | 5.271 | 6.041 | 6.637 | 3.054 | 3.299 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 36.956 | 35.235 | 30.578 | 26.112 | 7.04 | 28.858 | 29.285 | 27.498 | 31.311 | 30.651 | 39.016 | 42.543 | 40.625 | 30.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.143 | 0.153 | 0.07 | 0.044 | 0.066 | 0.034 | 78.211 | 0.271 | 0.237 | 0.22 | 0.257 | 0.527 | 0.057 | 0.079 | 1.684 | 3.093 | 0.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 25.996 | 0.001 | 0 | 4.525 | -0.002 | 0 | -68.342 | 0 | 0 | 0 | 0 | 0 | 1.381 | 0.046 | 0.001 | 0.166 | 32.388 | 38.541 | 33.268 | 31.814 | 0.001 | 0.445 | 0.067 | 0.472 | 0 |
Total Non-Current Assets
| 58.995 | 34.044 | 72.212 | 70.622 | 62.454 | 58.303 | 46.657 | 58.868 | 59.345 | 58.071 | 62.465 | 62.414 | 69.766 | 62.137 | 46.933 | 39.21 | 38.895 | 45.178 | 36.322 | 35.113 | 0.011 | 0.456 | 0.641 | 1.06 | 0.605 |
Total Assets
| 95.071 | 100.27 | 110.858 | 110.842 | 91.476 | 85.418 | 78.211 | 76.81 | 76.177 | 80.896 | 86.652 | 77.653 | 84.319 | 74.02 | 51.486 | 43.432 | 45.599 | 66.989 | 59.038 | 54.78 | 42.093 | 37.198 | 37.314 | 18.5 | 22.02 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 0.282 | 0.67 | 0.265 | 5.833 | 4.592 | 4.085 | 3.386 | 3.334 | 2.872 | 2.253 | 2.212 | 0.221 | 0.499 | 0.213 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 1.25 | 0.755 | 0.897 | 0.876 | 0.586 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0 | 5.8 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.03 | 0.049 | 0.022 | 4.249 | 1.722 | 0.831 | 0.746 | 0.774 | 0.316 | 1.284 | 1.413 | 0.131 | 0.084 | 1.073 | 0 | 0 | 0 | 3.296 | 1.349 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | -0.8 | 0 | 0 | 8.108 | 0 | 0 | 0 | 0 | 0 | 0 | 3.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 18.193 | 18.372 | 21.986 | 19.103 | 14.956 | 0.03 | 11.785 | 6.129 | 8.104 | 4.274 | 2.265 | 2.382 | 5.219 | 1.82 | 0.51 | 0.64 | 4.198 | -0.33 | 1.294 | 3.187 | 0.079 | 0.072 | 0.061 | 0.085 | 1.598 |
Total Current Liabilities
| 18.505 | 20.341 | 23.028 | 30.082 | 22.146 | 17.559 | 15.917 | 13.802 | 11.292 | 10.257 | 8.328 | 5.131 | 7.102 | 3.106 | 6.31 | 3.64 | 4.198 | 6.262 | 2.643 | 3.195 | 0.079 | 0.072 | 0.061 | 0.085 | 1.598 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 3.017 | 3.73 | 4.866 | 0.29 | 1.188 | 2.066 | 0 | 0 | 0 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 29.079 | 30.886 | 23.931 | 20.301 | 15.962 | 14.149 | 11.666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 4.821 | 0.287 | 1.135 | 0.029 | 0.044 | 0.348 | 0.374 | 0.637 | 0.854 | 0.732 | 0.875 | 1.23 | 0.946 | 0.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.219 | 0.763 | 1.186 | 0.514 | 0.596 | 0.648 | 3.744 | 3.564 | 0 | 2.447 | 2.439 | 2.397 | 1.3 | 0 | 0 | 0 | 0 | -3.454 | 0 | 0.273 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 3.236 | 4.493 | 6.052 | 0.804 | 1.784 | 2.743 | 0.045 | 0.347 | 0.374 | 0.638 | 0.855 | 0.732 | 3.612 | 1.23 | 0.947 | 0.824 | 0 | 0 | 0 | 0.273 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 21.741 | 24.834 | 29.08 | 30.886 | 23.93 | 20.302 | 15.962 | 14.149 | 11.666 | 10.895 | 9.183 | 5.863 | 10.714 | 4.336 | 7.257 | 4.464 | 4.198 | 6.262 | 2.643 | 3.468 | 0.079 | 0.072 | 0.061 | 0.085 | 1.598 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 43.333 | 44.325 | 30.972 | 27.25 | 23.831 | 21.832 | 18.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 11.384 | 0 | 10.63 | 10.63 | 10.63 | 4.334 | 4.334 |
Retained Earnings
| 34.667 | 39.36 | 43.333 | 44.325 | 30.972 | 27.25 | 23.831 | 21.832 | 18.327 | 15.988 | 12.649 | 11.141 | 11.758 | 12.215 | 10.05 | 7.439 | 9.783 | 9.654 | 10.288 | 0 | 4.816 | -0.125 | -0.248 | 2.921 | 5.4 |
Accumulated Other Comprehensive Income/Loss
| 0 | 24.692 | 27.062 | 24.247 | 25.189 | 26.483 | 62.249 | 62.661 | 64.511 | 11.384 | 53.436 | 49.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 27.279 | 0.001 | -43.334 | -44.325 | 0.001 | -0.001 | -23.831 | -21.832 | -18.327 | 0 | 0 | 0 | 50.386 | 46.085 | 0 | 20.145 | 17.233 | 17.209 | 18.994 | 15.947 | 26.568 | 26.621 | 26.871 | 11.16 | 10.688 |
Total Shareholders Equity
| 73.33 | 75.437 | 81.778 | 79.956 | 67.546 | 65.116 | 62.249 | 62.661 | 64.511 | 70.001 | 77.469 | 72.135 | 73.528 | 69.684 | 44.229 | 38.968 | 41.401 | 60.727 | 56.395 | 51.312 | 42.014 | 37.126 | 37.253 | 18.415 | 20.422 |
Total Equity
| 73.33 | 75.437 | 63.711 | 46.003 | 48.129 | 45.345 | 46.401 | 48.032 | 57.885 | 70.001 | 77.469 | 71.79 | 73.605 | 69.684 | 44.229 | 38.968 | 41.401 | 60.727 | 56.395 | 51.312 | 42.014 | 37.126 | 37.253 | 18.415 | 20.422 |
Total Liabilities & Shareholders Equity
| 95.071 | 100.27 | 110.858 | 110.842 | 91.476 | 85.418 | 78.211 | 76.81 | 76.177 | 80.896 | 86.652 | 77.653 | 84.319 | 74.02 | 51.486 | 43.432 | 45.599 | 66.989 | 59.038 | 54.78 | 42.093 | 37.198 | 37.314 | 18.5 | 22.02 |