Musti Group Oyj

HEL:MUSTI.HE

20.86 (EUR) • At close November 17, 2023
Overview | Financials

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

2024 Q32024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q4
Assets:
Current Assets:
Cash & Cash Equivalents 12.66423.7618.93621.95415.80511.48514.68410.0542.2434.41114.06413.01313.50817.60427.50221.6067.75814.46312.968.629
Short Term Investments 0.4740.7180.880-1.508-1.5050-0.1540.7520-0.114-0.109-0.122-0.12800-0.378-0.25600
Cash and Short Term Investments 12.66423.7618.93621.95415.80511.48514.68410.0542.2434.41114.06413.01313.50817.60427.50221.6067.75814.46312.968.629
Net Receivables 19.85818.37417.12813.18713.77715.21414.72716.8629.67312.73912.6849.6037.9997.2137.3153.48410.63210.0646.2058.899
Inventory 60.08157.78358.45958.08556.34761.19362.95556.78556.40858.03452.4839.5840.24141.81237.56234.7237.63135.16733.40330.607
Other Current Assets 0.7611.4580.0010.3940.7420.0010.0010.00110.75813.1230.00114.8048.3718.041-0.0029.514-0.0010.0011.249-0.001
Total Current Assets 93.364101.37594.52493.9286.67187.89392.36783.70269.40975.56879.22967.39762.1267.45772.37765.8456.0259.69553.81748.134
Non-Current Assets:
Property, Plant & Equipment, Net 107.786103.515103.432103.341103.72995.41892.83794.76496.2296.88490.79687.50386.38682.80875.35173.31872.72967.33157.07956.905
Goodwill 180.52177.501179.919174.374172.467170.068171.329170.506167.889165.14162.801157.831153.703149.36149.314145.434145.618142.836144.929143.995
Intangible Assets 18.8118.818.70818.41318.80116.60516.50916.89617.57118.02918.44918.70519.38519.79220.65620.48121.2221.19222.04522.668
Goodwill and Intangible Assets 199.33196.301198.627192.787191.268186.673187.838187.402185.46183.169181.25176.536173.088169.152169.97165.915166.838164.028166.974166.663
Long Term Investments 0.0880.0850.1121.3681.663.0561.1981.2281.3031.1891.231.0991.0621.0880.960.961.2690.5760.320.32
Tax Assets 2.9622.9652.8352.8243.6683.7623.8344.3514.1834.4325.535.0087.9786.9017.0925.9147.0678.27407.271
Other Non-Current Assets -0000.002000.001-0.00100.0010.0010.002-0.0010.0010.1630.345-0.001-0.0027.5040.218
Total Non-Current Assets 310.166302.866305.006300.322300.325288.909285.708287.744287.166285.675278.807270.148268.513259.95253.536246.452247.902240.207231.877231.377
Total Assets 403.53404.241399.53394.242386.996376.803378.075371.446356.575361.242358.036337.545330.633327.407325.914312.292303.922299.902285.694279.511
Liabilities & Equity:
Current Liabilities:
Account Payables 57.24867.00362.11435.95858.20757.94653.46724.26353.23559.9751.26923.79443.07646.84240.93720.7334.6740.94640.03519.378
Short Term Debt 115.792110.17889.99633.71937.17542.6335.63537.85522.9722.70120.87319.75918.41817.4316.84215.95715.61114.48748.42818.71
Tax Payables 3.9264.7733.59911.5494.2944.1584.43112.9454.5678.2796.76212.3575.3733.5732.6328.0424.0762.74805.934
Deferred Revenue 3.9264.773025.8034.544000007.13126.30104.29017.96100015.405
Other Current Liabilities 0.580.2074.5862.002-0.0014.5534.57528.0214.6342.5690.0011.4315.9710.0013.8891.8794.2462.84516.712.076
Total Current Liabilities 177.546182.161156.69697.48299.925105.12993.67790.13980.83985.2479.27471.28567.46568.56361.66856.52754.52758.278105.17355.569
Non-Current Liabilities:
Long Term Debt 56.64953.50364.182125.461128.63117.13115.215117.674119.128120.337112.02106.585107.676106.233100.509100.319100.07496.36976.207112.769
Deferred Revenue Non-Current -2.11-000059.921000-2.6530000-2.2700.001-3.45500
Deferred Tax Liabilities Non-Current 5.3985.1725.1864.8814.0143.5333.3983.2652.7592.6532.7332.6842.2192.1462.272.1682.1163.45502.179
Other Non-Current Liabilities 4.2232.0732.0682.0310.001-59.9210.0010.0010.0012.6530.0010.0140.0280.042.27-0.001-0.0013.4552.15910.574
Total Non-Current Liabilities 64.1660.74871.436132.373132.645120.663118.614120.94121.888122.99114.754109.283109.923108.419102.779102.486102.1999.82478.366125.522
Total Liabilities 241.706242.909228.132229.855232.57225.792212.291211.079202.727208.23194.028180.568177.388176.982164.447159.013156.717158.102183.539181.091
Equity:
Preferred Stock 00000000000000000000
Common Stock 11.00211.00211.00211.00211.00211.00211.00211.00211.00211.00211.00211.00211.00211.00211.00211.00211.00211.00211.00211.002
Retained Earnings 41.97943.35348.90646.00938.66430.8628.58321.31813.2798.6234.455-2.891-8.79-13.124-17.154-25.132-31.329-36.181-31.305-35.012
Accumulated Other Comprehensive Income/Loss 114.109112.243116.741112.628110.02114.412133.057134.882136.359140.163155.334155.666155.88155.494168.78167.252167.386166.854122.333122.329
Other Total Stockholders Equity -5.34-5.34-5.34-5.34-5.34-5.34-6.911-6.91-6.911-6.91-6.911-6.91-4.948-3.046-1.32600000
Total Shareholders Equity 161.75161.258171.309164.299154.346150.934165.731160.292153.729152.878163.88156.867153.144150.326161.302153.122147.059141.675102.0398.319
Total Equity 161.824161.332171.398164.387154.426151.011165.784160.367153.848153.012164.008156.977153.245150.425161.467153.279147.205141.8102.15598.42
Total Liabilities & Shareholders Equity 403.53404.241399.53394.242386.996376.803378.075371.446356.575361.242358.036337.545330.633327.407325.914312.292303.922299.902285.694279.511