OptiCept Technologies AB (publ)
SSE:OPTI.ST
1.95 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||
Current Assets: | |||||||||||||
Cash & Cash Equivalents
| 14.115 | 94.71 | 68.025 | 22.102 | 13.698 | 6.82 | 15.66 | 10.27 | 0.155 | 0.014 | 0.145 | 0.105 | 0.201 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 2.113 | 0 | 0.441 | 1.479 | 6.503 | 0 | 0 | 0 |
Cash and Short Term Investments
| 14.115 | 94.71 | 68.025 | 22.102 | 13.698 | 8.933 | 15.66 | 10.711 | 1.634 | 6.516 | 0.145 | 0.105 | 0.201 |
Net Receivables
| 0.977 | 6.737 | 7.479 | 0 | 0.067 | 0.298 | 0.742 | 0 | 0 | 0.021 | 0 | 0 | 0 |
Inventory
| 43.424 | 30.776 | 16.358 | 0.599 | 0.599 | 2.113 | 0 | -0.607 | -0.461 | 0 | 0 | 0 | 0 |
Other Current Assets
| 3.626 | 8.63 | 5.721 | 1.25 | 0.962 | 0.964 | 0.665 | 0.724 | 0.461 | 0.309 | 0.211 | 0.011 | 0.01 |
Total Current Assets
| 62.142 | 140.853 | 97.583 | 23.951 | 15.326 | 10.195 | 16.52 | 11.435 | 2.095 | 6.846 | 0.355 | 0.117 | 0.211 |
Non-Current Assets: | |||||||||||||
Property, Plant & Equipment, Net
| 3.344 | 6.405 | 7.029 | 3.494 | 1.455 | 2.013 | 2.162 | 1.213 | 0.366 | 0.464 | 0 | 0 | 0 |
Goodwill
| 257.216 | 257.216 | 257.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 64.416 | 68.69 | 73.793 | 11.662 | 8.342 | 5.876 | 4.191 | 2.533 | 1.424 | 0.695 | 0.359 | 0.117 | 0 |
Goodwill and Intangible Assets
| 270.277 | 325.906 | 331.009 | 11.662 | 8.342 | 5.876 | 4.191 | 2.533 | 1.424 | 0.695 | 0.359 | 0.117 | 0.038 |
Long Term Investments
| 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | -0.16 | -0.16 | -0.16 | -0.16 | -0.16 | -0.16 | -0.16 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 51.355 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.502 | 0.16 | 0 | 0 | 0 | -0.117 | 0 |
Total Non-Current Assets
| 325.136 | 332.471 | 338.198 | 15.317 | 9.957 | 8.05 | 6.855 | 3.907 | 1.79 | 1.159 | 0.359 | 0.117 | 0.038 |
Total Assets
| 387.278 | 473.324 | 435.78 | 39.268 | 25.283 | 18.245 | 23.375 | 15.341 | 3.885 | 8.005 | 0.714 | 0.234 | 0.249 |
Liabilities & Equity: | |||||||||||||
Current Liabilities: | |||||||||||||
Account Payables
| 1.55 | 21.824 | 6.574 | 1.321 | 1.565 | 1.235 | 0.594 | 0.525 | 0.405 | 0.172 | 0.009 | 0.001 | 0 |
Short Term Debt
| 16.057 | 21.108 | -8.984 | 0.584 | 0 | 0 | 0 | 0.05 | 0.021 | 0.013 | 0 | 0 | 0 |
Tax Payables
| 0.704 | 0.393 | 0.235 | 0.034 | 0.075 | 0.074 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1.079 | 0 | 7 | 1.321 | 0 | 0.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 10.984 | 27.494 | 4.594 | 1.569 | 0.852 | 1.128 | 0.828 | 0.633 | 0.5 | 0.142 | 0.056 | 0.01 | 0.005 |
Total Current Liabilities
| 30.374 | 70.819 | 19.637 | 3.508 | 2.492 | 3.162 | 1.451 | 1.208 | 0.926 | 0.327 | 0.064 | 0.011 | 0.005 |
Non-Current Liabilities: | |||||||||||||
Long Term Debt
| 0.469 | 1.864 | 3.141 | 0.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1.601 | 0 | 2.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 4.828 | 4.5 | 4.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 6.898 | 6.364 | 9.856 | 0.788 | 0 | 1.235 | 0.594 | 0.575 | 0.426 | 0.185 | 0.009 | 0.001 | 0 |
Total Liabilities
| 37.013 | 77.183 | 29.493 | 4.296 | 2.492 | 3.162 | 1.451 | 1.208 | 0.926 | 0.327 | 0.064 | 0.011 | 0.005 |
Equity: | |||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 3.616 | 2.661 | 1.791 | 1.089 | 0.995 | 0.889 | 0.889 | 0.772 | 0.702 | 0.702 | 0.1 | 0.05 | 0.05 |
Retained Earnings
| -271.527 | -56.296 | -90.79 | -40.901 | -10.793 | -8.211 | -10.387 | -5.718 | 2.257 | 6.976 | 0.3 | 0.173 | 0.194 |
Accumulated Other Comprehensive Income/Loss
| 0.29 | 0.178 | 0.178 | 0.001 | 6.209 | 3.744 | 2.373 | 0.945 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 617.882 | 584.299 | 495.45 | 74.782 | 26.379 | 18.662 | 29.049 | 18.134 | 0.268 | 0 | 0.204 | 0 | 0 |
Total Shareholders Equity
| 350.261 | 396.05 | 406.452 | 34.972 | 22.79 | 15.083 | 21.924 | 14.133 | 2.959 | 7.678 | 0.65 | 0.223 | 0.244 |
Total Equity
| 350.265 | 396.141 | 406.287 | 34.972 | 22.79 | 15.083 | 21.924 | 14.133 | 2.959 | 7.678 | 0.65 | 0.223 | 0.244 |
Total Liabilities & Shareholders Equity
| 387.278 | 473.324 | 435.78 | 39.268 | 25.283 | 18.245 | 23.375 | 15.341 | 3.885 | 8.005 | 0.714 | 0.234 | 0.249 |