Fenix Outdoor International AG

SSE:FOI-B.ST

653 (SEK) • At close February 20, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) SEK.

2024 Q32024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q3
Assets:
Current Assets:
Cash & Cash Equivalents 67.675.588.4119.10241.935.837.781.00968.986.8137.6181.9123.1133.3145.1191.064101.684.470.288.94362.148.985.6101.86280.765.269.293.73673.451.869.876.77459.437.95458.02146.831.843.241.0223.213.420.56215.0641.5530.9968.28216.6740
Short Term Investments 000-10.10000000-2.2830000000-1.042000000000000000-2.123000000-0.0160.0060.0010.004-0-0.0030
Cash and Short Term Investments 67.675.588.4119.10241.935.837.781.00968.986.8137.6181.9123.1133.3145.1191.064101.684.470.288.94362.148.985.6101.86280.765.269.293.73673.451.869.876.77459.437.95458.02146.831.843.241.0223.213.420.56215.0641.5530.9968.28216.6740
Net Receivables 052.767.940.97184.667.882.445.09396.861.867.841.71984.55666.654.71373.850.654.840.17181.254.854.449.76573.546.555.430.48368.540.861.327.37952.44151.340.9984730.743.324.86552.237.138.81721.10446.34230.45537.68814.4140
Inventory 231.4246.7257.8270.817288.2302.7271.1242.875237.4211.2182.2148.92163.5152.2162.5150.902174.9177.2167.8153.587156.5153.7138.7131.818130.6134.5127.1130.54122.1133.5118.9118.942118.3123.3117.4114.105112.2117.8117.3104.7897275.663.59962.3196156.27553.74551.9755.054
Other Current Assets 97.914.39.719.91720.67.518.936.965104.87073.972.74191.662.572.40.00183.860.463.461.42889.861.6600.00178.552.159.646.8987345.76546.8835745.20.1-0.00151.635.247.652.32155.541.742.24333.7450.97735.27841.91329.4690
Total Current Assets 396.9389.2423.8452.612435.3413.8410.1409.617411.1368393.7403.561378.2348380396.68360.3322301.4303.958308.4264.2284.3283.446289.8251.8255.9271.174268.5231253.7242.599234.7206.4222.8213.123210.6184.8208.1198.13150.7130.7126.405111.124113.53192.549103.94198.112101.868
Non-Current Assets:
Property, Plant & Equipment, Net 202.6210.3206.6215.039202.1194.6200.1199.005193.4190.8194.8199.172198.9197.3196.1198.074195.8195.9195.7192.484182.1163.5170.163.33761.758.354.152.2547.94241.941.67142.342.142.343.27344.245.746.446.39317.315.915.58715.62415.14414.81814.23414.32813.687
Goodwill 00026.41200026.4300026.88200016.78400016.51700016.58600016.44800011.35811.311.411.611.6111.311.511.511.51710.810.811.04711.13511.38111.45411.80811.47611.698
Intangible Assets 048.94618.1644645.945.620.62947.448.349.422.76849.339.137.921.29339.939.739.124.30239.738.737.620.28635.433.731.912.59522.520.118.36.666.15.67.47.7397.38.28.89.2958.78.98.3977.457.1467.0726.7176.226.595
Goodwill and Intangible Assets 47.948.94644.5764645.945.647.05947.448.349.449.6549.339.137.938.07739.939.739.140.81939.738.737.636.87235.433.731.929.04322.520.118.318.01817.4171919.34918.619.720.320.81219.519.719.44418.58518.52718.52618.52517.69618.292
Long Term Investments 00015.1720003.7970006.01317.6004.2620004.6870003.949020.618.64.8519.120.820.92.73813.40133.9998.513.114.44.86524.515.415.2780.8661.3691.9642.0681.0041.823
Tax Assets 00015.79900011.48300010.523-17.60013.95600012.45300014.0820-20.6-18.613.408-19.1-20.8-20.915.529-13.40-137.548-8.5-13.1-14.45.751-24.5-15.4-15.2780.58-1.369-1.964-2.0680.570
Other Non-Current Assets 3232.331.90.0052923.319.43.62718.517.317.1-0.00117.61918.30.66218.217.215.9-0.00117.820.721.10.96518.141.237.21.01438.241.641.81.43726.813.312.90.0018.413.128.80.9294915.415.2630.0721.3691.9682.0680.881-33.802
Total Non-Current Assets 282.5291.5284.5290.591277.1263.8265.1264.971259.3256.4261.3265.357265.8255.4252.3255.031253.9252.8250.7250.442239.6222.9228.8119.205115.2112.6104.6100.56589.582.981.179.39373.172.474.274.1771.278.581.178.7561.35150.29435.72735.0435.31234.82634.47933.802
Total Assets 679.4680.7708.3743.203712.4677.6675.2674.587670.4624.4655668.918644603.4632.3651.711614.2574.8552.1554.4548487.1513.1402.651405364.4360.5371.739358313.9334.8321.992307.8278.8297287.293281.8263.3289.2276.88212181.7176.699146.851148.571127.861138.767132.591135.67
Liabilities & Equity:
Current Liabilities:
Account Payables 00034.65200033.900033.10300024.90900025.10100024.5600019.75300020.28400023.59600025.537302619.7118.06319.73812.02414.4158.7950
Short Term Debt 6.447.650.867.025769539.840.36739.738.638.137.70536.83647.356.46448.248.447.747.80639.446.634.112.91134.7403750.65843.344.25452.19556.359.361.464.7755.755.65649.06127.426.126.0085.1535.1675.1385.0915.1010
Tax Payables 0004.5780006.01700012.95800011.9450002.1540004.560008.36800012.1280007.4070004.4850000.7030001.8320
Deferred Revenue 00055.772000000056.27800046.01100032.16700036.15400036.55800036.67200030.24200016.942-30-26-19.71111.024-19.738-12.024-14.41510.7870
Other Current Liabilities 115.187.189.718.322102.583.694.672.20399.586.489.218.59192.172.471.914.92395.886.666.112.39572.969.266.617.38580.368.965.817.29678.963.668.314.0686859.272.413.42370.467.374.424.06238.736.627.5515.25227.07718.18321.7875.1540
Total Current Liabilities 121.5134.7140.5175.771178.5178.6134.4146.47139.2125127.3145.677128.9108.4119.2142.307144135113.8117.469112.3115.8100.791.01115108.9102.8124.265122.2107.8122.3123.219124.3118.5133.8132.031126.1122.9130.4115.60266.162.753.55929.4932.24423.3226.87929.83732.784
Non-Current Liabilities:
Long Term Debt 32.2136.5135.3138.474101.898.7115.8109.334108.5109.3118.8126.257129.8130.3132.2138.81101.3101.5103.9100.42910376.298121.61.51.51.851.81.50000009.39.910.511.127000000000
Deferred Revenue Non-Current 0003.6900000003.2520004.3530002.9990002.4160005.752000000000000000000000
Deferred Tax Liabilities Non-Current 0007.8160009.87400012.06700011.72200012.86200010.5490007.9930006.9950003.8660002.4310002.2970002.7730
Other Non-Current Liabilities 108.211.411.60.23412.912.713.93.92216.416.315.40.21516.217.317.20.7131615.815.31.37115.413.213.61.02111.613.813.91.0411211.3102.5167.76.86.81.3553.23.92.66.11311.92.12.4150.4694.6264.5315.0430.3350
Total Non-Current Liabilities 140.4147.9146.9150.214114.7111.4129.7123.13124.9125.6134.2141.791146147.6149.4155.598117.3117.3119.2117.661118.489.4111.625.98613.215.315.416.63613.812.8109.5117.76.86.85.22112.513.813.119.67111.92.12.4152.7664.6264.5315.0433.1090
Total Liabilities 261.9282.6287.4325.985293.2290264.1269.6264.1250.6261.5287.468274.9256268.6297.905261.3252.3233235.13230.7205.2212.3116.996128.2124.2118.2140.901136120.6132.3132.73132125.3140.6137.252138.6136.7143.5135.2737864.855.97432.25636.86927.85231.92232.94632.784
Equity:
Preferred Stock 001612.77717.621.415.110.964.54.21.71.372.64.64.44.568.96.905.3975.35.93.72.8080002.986000000000000000000000
Common Stock 12.412.412.412.37812.412.412.412.37812.412.412.412.37812.412.412.412.37812.412.412.412.37812.412.412.412.37812.412.412.412.37812.412.412.412.37812.37812.37812.40112.37811.21511.21511.01411.0141.19110.2112.9712.9963.0533.0313.1733.0843.143
Retained Earnings 390.1371.4395.9389.058395.8368385.2375.01369.8336.7353.3340.841329.6308.9325.9306.103319.7287.3286.9272.375280.5235.2252.2236.255224.5188190.1178.668169.6140.2147.6134.567121.25799.057101.93495.63695.68975.51784.92381.952131.509105.489109.982103.656103.30289.90198.14890.4396.121
Accumulated Other Comprehensive Income/Loss 0-14.2-16-12.777-17.6-21.4-15.1-10.96-4.5-4.2-1.7-1.37-2.6-4.6-4.4-4.56-8.9-6.9-9.9-5.397-5.3-5.9-3.7-2.808000-2.9860000-00-00038.56829.263000-0.671.13-3.231-1.537-3.26200
Other Total Stockholders Equity 1528.512.615.782117.213.517.59924.124.727.828.231272625.335.20520.722.729.634.36824.333.836.136.95739.839.839.839.76539.839.839.839.76539.76539.76539.76539.76533.9960024.935007.2565.697.6347.7337.8665.259-99.264
Total Shareholders Equity 417.5398.1420.9417.218419.2387.6411.1404.987406.3373.8393.5381.45369347.3363.6353.686352.8322.4319319.121317.2281.4300.7285.59276.7240.2242.3230.811221.8192.4199.8186.71173.4151.2154.1147.779140.9125.3125.2117.901132.7115.7119.54113.472110.75899.128105.92598.77399.264
Total Equity 417.5398.1420.9417.218419.2387.6411.1404.987406.3373.8393.5381.45369.1347.4363.7353.806352.9322.5319.1319.27317.3281.9300.8285.655276.8240.2242.3230.838222193.3202.5189.262175.8153.5156.4150.041143.2126.6145.7141.607134116.9120.725114.594111.702100.01106.84599.64599.264
Total Liabilities & Shareholders Equity 679.4680.7708.3743.203712.4677.6675.2674.587670.4624.4655668.918644603.4632.3651.711614.2574.8552.1554.4548487.1513.1402.651405364.4360.5371.739358313.9334.8321.992307.8278.8297287.293281.8263.3289.2276.88212181.7176.699146.851148.571127.861138.767132.5910