OrganoClick AB (publ)
SSE:ORGC.ST
3.1 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q1 | 2013 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 15.697 | 13.51 | 10.737 | 9.65 | 12.307 | 10.656 | 15.204 | 12.968 | 14.279 | 16.269 | 34.248 | 48.56 | 73.714 | 17.153 | 32.028 | 38.076 | 58.103 | 49.898 | 61.15 | 4.666 | 8.458 | 8.379 | 6.122 | 6.049 | 14.403 | 11.25 | 22.265 | 41.041 | 7.151 | 2.997 | 10.04 | 16.422 | 27.937 | 32.171 | 40.349 | 49.045 | 54.506 | 53.157 | 3.283 | 4.448 | -20.738 | 20.738 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.475 | 0 |
Cash and Short Term Investments
| 15.697 | 13.51 | 10.737 | 9.65 | 12.307 | 10.656 | 15.204 | 12.968 | 14.279 | 16.269 | 34.248 | 48.56 | 73.714 | 17.153 | 32.028 | 38.076 | 58.103 | 49.898 | 61.15 | 4.666 | 8.458 | 8.379 | 6.122 | 6.049 | 14.403 | 11.25 | 22.265 | 41.041 | 7.151 | 2.997 | 10.04 | 16.422 | 27.937 | 32.171 | 40.349 | 49.045 | 54.506 | 53.157 | 3.283 | 4.448 | 20.738 | 20.738 |
Net Receivables
| 25.516 | 30.099 | 19.04 | 32.554 | 30.763 | 40.041 | 19.216 | 19.429 | 29.215 | 26.965 | 11.983 | 18.273 | 29.677 | 26.914 | 8.979 | 18.601 | 28.901 | 16.056 | 14.89 | 103.231 | 21.589 | 12.909 | 10.415 | 9.903 | 19.972 | 15.759 | 7.275 | 15.613 | 20.965 | 17.422 | 4.789 | 4.249 | 13.976 | 5.118 | 7.583 | 6.965 | 9.449 | 5.726 | 4.927 | 3.549 | 0 | 4.011 |
Inventory
| 38.936 | 37.275 | 36.688 | 37.514 | 38.971 | 41.105 | 41.524 | 35.662 | 38.432 | 35.736 | 32.391 | 25.884 | 22.198 | 19.904 | 14.331 | 12.587 | 14.552 | 17.492 | 15.121 | 15.891 | 16.664 | 17.053 | 14.452 | 14.619 | 15.429 | 15.277 | 10.452 | 10.303 | 10.744 | 12.688 | 10.088 | 7.98 | 10.324 | 8.246 | 10.237 | 12.128 | 13.054 | 10.941 | 3.591 | 5.192 | 0 | 2.757 |
Other Current Assets
| 2.445 | 3.038 | 2.427 | 0.001 | 1.854 | 0.001 | -0.001 | 3.614 | 33.083 | -0.001 | -0.002 | -0.001 | 32.208 | 0.001 | 12.563 | 0.001 | -0.001 | 18.502 | -0.002 | -0.001 | -0.001 | 15.812 | 0.002 | 13.868 | 23.979 | 20.488 | 11.94 | 0.001 | -0.001 | -0.001 | 13.797 | 10.136 | 0.001 | 11.564 | -0.002 | 0 | 11.811 | 10.697 | 0.001 | 6.371 | 0 | 0 |
Total Current Assets
| 82.594 | 83.922 | 68.892 | 79.719 | 83.895 | 91.803 | 75.943 | 71.673 | 85.794 | 83.195 | 82.484 | 92.716 | 128.12 | 63.972 | 58.922 | 69.265 | 101.555 | 85.892 | 91.159 | 123.787 | 46.71 | 41.244 | 30.991 | 34.536 | 53.811 | 47.015 | 44.657 | 66.958 | 38.859 | 33.106 | 33.925 | 34.538 | 52.238 | 51.981 | 58.167 | 68.138 | 79.371 | 74.794 | 11.802 | 16.01 | 20.738 | 27.505 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 32.873 | 34.344 | 36.155 | 37.374 | 40.037 | 42.281 | 43.633 | 57.886 | 58.232 | 59.841 | 58.564 | 54.419 | 55.68 | 57.13 | 49.876 | 49.535 | 39.322 | 41.012 | 42.418 | 43.737 | 45.455 | 47.571 | 20.673 | 21.465 | 20.979 | 22.02 | 22.505 | 22.893 | 22.579 | 22.084 | 21.955 | 20.728 | 19.836 | 17.629 | 15.237 | 12.448 | 11.325 | 10.707 | 9.336 | 2.178 | 0 | 1.173 |
Goodwill
| 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.794 | 16.796 | 16.796 | 16.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 25.945 | 25.451 | 24.921 | 23.945 | 23.733 | 22.948 | 22.255 | 26.766 | 26.285 | 25.976 | 26.331 | 26.59 | 25.575 | 24.099 | 23.191 | 21.385 | 20.375 | 19.595 | 18.599 | 18.05 | 17.465 | 16.501 | 16.155 | 16.11 | 15.892 | 15.246 | 14.512 | 12.961 | 11.976 | 11.545 | 10.909 | 10.381 | 10.061 | 9.208 | 8.6 | 6.626 | 5.211 | 4.304 | 3.183 | 1.737 | 0 | 1.651 |
Goodwill and Intangible Assets
| 42.739 | 42.245 | 41.715 | 40.739 | 40.527 | 39.742 | 39.049 | 43.56 | 43.079 | 42.77 | 43.125 | 43.384 | 42.369 | 40.893 | 39.985 | 38.179 | 37.169 | 36.389 | 35.393 | 34.844 | 34.259 | 33.295 | 32.949 | 32.904 | 32.686 | 32.04 | 31.306 | 29.755 | 28.772 | 28.341 | 27.705 | 10.381 | 10.061 | 9.208 | 8.6 | 6.626 | 5.211 | 4.304 | 3.183 | 1.737 | 0 | 1.651 |
Long Term Investments
| 3.14 | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 | 3.142 | 3.143 | 3.142 | 3.145 | 3.153 | 3.152 | 3.192 | 0 | 3.44 | 3.44 | 3.44 | 3.44 | 3.221 | 3.14 | 3.14 | 0 | 3.14 | 3.205 | -28.772 | 0 | -27.706 | 0 | -10.061 | 0 | 0 | 0 | 0 | 0 | -3.183 | 0 | 0 | 0 |
Tax Assets
| 0.893 | 0.916 | 0.847 | 1.255 | 1.382 | 1.288 | 1.089 | 1.09 | 0.987 | 0.988 | 1.07 | 0.979 | 0.922 | 0.88 | 0.869 | 0.715 | 0.743 | 0.801 | 0.787 | 0.723 | 0.343 | 0.343 | 0.269 | 0.328 | 0.391 | 0.244 | 0.171 | 0.146 | 0.251 | 0.311 | 0.2 | 0.062 | 0.27 | 0.227 | 0.308 | 0.36 | 0.368 | 0.34 | 0.272 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0.001 | 0 | 0 | 0.002 | 0.001 | 0.002 | 0.002 | -0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | -0.002 | 0.001 | 0.001 | 3.14 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 3.14 | -0.001 | -0.001 | 28.772 | 0.001 | 27.706 | -0.001 | 10.061 | 0.001 | 0.001 | -0 | -0 | -0 | 3.183 | 0 | -20.738 | 0 |
Total Non-Current Assets
| 79.645 | 80.646 | 81.857 | 82.508 | 85.088 | 86.452 | 86.913 | 105.678 | 105.437 | 106.74 | 105.902 | 101.926 | 102.113 | 102.048 | 93.881 | 91.582 | 80.427 | 81.342 | 82.04 | 82.746 | 83.499 | 84.65 | 57.113 | 57.838 | 57.197 | 57.444 | 57.121 | 55.998 | 51.602 | 50.737 | 49.86 | 31.17 | 30.167 | 27.065 | 24.146 | 19.433 | 16.904 | 15.35 | 12.791 | 3.915 | -20.738 | 2.824 |
Total Assets
| 162.239 | 164.568 | 150.749 | 162.226 | 168.984 | 178.255 | 162.856 | 177.351 | 191.231 | 189.934 | 188.386 | 194.642 | 230.233 | 166.02 | 152.802 | 160.847 | 181.981 | 167.234 | 173.199 | 206.533 | 130.209 | 125.894 | 88.103 | 92.374 | 111.007 | 104.459 | 101.778 | 122.956 | 90.461 | 83.843 | 83.785 | 65.708 | 82.404 | 79.046 | 82.313 | 87.571 | 96.276 | 90.145 | 24.592 | 19.925 | 0 | 30.33 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 15.682 | 12.413 | 14.559 | 14.312 | 14.593 | 16.474 | 15.478 | 11.507 | 15.256 | 16.305 | 13.365 | 12.696 | 17.455 | 15.659 | 13.854 | 8.45 | 13.291 | 9.975 | 5.988 | 9.572 | 10.831 | 10.332 | 4.793 | 6.423 | 10.679 | 9.248 | 7.781 | 8.959 | 11.337 | 14.574 | 8.451 | 4.022 | 9.087 | 3.643 | 3.788 | 2.485 | 4.75 | 10.059 | 2.132 | 2.098 | 0 | 1.36 |
Short Term Debt
| 46.539 | 45.505 | 50.875 | 29.385 | 29.495 | 29.91 | 42.143 | 26.253 | 24.913 | 18.764 | 28.685 | 17.944 | 19.492 | 19.081 | 20.016 | 18.808 | 25.976 | 19.03 | 31.484 | 35.857 | 29.909 | 28.778 | 25.622 | 19.612 | 19.924 | 13.17 | 16.568 | 13.382 | 9.885 | 8.958 | 11.806 | 8.556 | 8.893 | 8.671 | 10.047 | 6.086 | 5.502 | 0.789 | 8.686 | 0 | 0 | 2.3 |
Tax Payables
| 0 | 0 | 6.122 | 0 | 0 | 0.051 | 4.618 | 0 | 0 | 0 | 2.025 | 0 | 0 | 0 | 1.767 | 0.062 | 0.007 | 0.007 | 1.771 | 0.075 | 0.075 | 0.075 | 1.761 | 0.222 | 0.222 | 0.224 | 2.011 | 0 | 0 | 0 | 1.015 | 0 | 0 | 0 | 0.532 | 0 | 0 | 0 | 0.352 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 6.122 | 11.51 | 9.988 | 0 | 0 | 0 | 0 | 0 | 11.064 | 8.934 | 10.058 | 10.236 | 9.461 | 7.68 | 8.172 | 7.843 | 8.218 | 9.871 | 8.278 | 7.129 | 7.771 | 6.521 | 7.911 | 7.116 | 7.909 | 8.221 | 5.908 | 5.807 | 6.596 | 3.581 | 4.769 | 4.664 | 4.339 | 3.566 | 3.324 | 2.848 | 2.838 | 0 | 0 | -2.3 |
Other Current Liabilities
| 40.957 | 43.663 | 13.128 | 31.311 | 33.201 | 46.545 | 17.801 | 26.657 | 31.648 | 26.13 | 1.266 | 9.858 | 16.426 | 14.492 | 1.827 | 8.572 | 16.104 | 10.527 | 1.061 | 10.244 | 17.76 | 13.135 | -0.001 | 4.899 | 11.495 | 10.372 | 0.223 | 12.375 | 14.927 | 4.609 | 3.904 | 5.571 | 8.378 | 5.201 | 0.089 | 3.524 | 6.76 | 0.67 | 0.378 | 7.909 | 0 | 7.334 |
Total Current Liabilities
| 103.178 | 101.581 | 84.684 | 86.518 | 87.277 | 92.929 | 75.422 | 64.417 | 71.817 | 61.199 | 54.38 | 49.432 | 63.431 | 59.468 | 45.158 | 43.51 | 63.543 | 47.375 | 46.751 | 65.544 | 66.778 | 59.374 | 38.185 | 37.455 | 50.009 | 39.906 | 32.481 | 42.937 | 42.057 | 33.948 | 30.757 | 21.73 | 31.127 | 22.179 | 18.263 | 15.661 | 20.337 | 14.366 | 14.034 | 10.007 | 0 | 8.694 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.605 | 2.93 | 3.018 | 13.208 | 15.179 | 17.178 | 18.535 | 23.372 | 21.236 | 23.048 | 24.854 | 23.727 | 25.358 | 27.307 | 23.345 | 24.302 | 19.827 | 22.14 | 23.692 | 28.83 | 31.616 | 34.434 | 14.898 | 12.873 | 12.319 | 14.952 | 14.819 | 15.752 | 16.25 | 15.293 | 11.395 | 4.102 | 4.319 | 4.399 | 4.457 | 4.972 | 4.584 | 4.458 | 3.916 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 5.351 | 6.97 | 8.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.32 | -0.303 | -0.285 | -0.269 | -0.253 | 0 | -0.222 | -0.21 | -0.198 | 0 | -0.192 | -0.204 | 0.001 | 0 | -0.14 | 0 | -0.145 | -0.131 | 0 | 0 | -0.058 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.259 | 0.227 | 0.17 | 0.437 | 0.418 | 0.349 | 0.343 | 0.585 | 0.446 | 0.433 | 0.423 | 0.574 | 0.584 | 0.505 | 0.356 | 0.319 | 0.321 | 0.303 | 0.285 | 0.269 | 0.253 | 0.237 | 0.222 | 0.21 | 0.198 | 0.197 | 0.192 | 0.204 | 0.142 | 0.141 | 0.156 | 0.152 | 0.145 | 0.131 | 0.111 | 0.079 | 0.058 | 0.036 | 0.015 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.213 | 0.975 | 0.975 | 1 | 1 | 1.001 | 1 | 1.001 | 1 | 1 | 1 | 1.001 | 1 | 0.999 | 0.999 | 0.001 | 0.32 | 0.303 | 0.285 | 0.269 | 0.253 | 0.001 | 0.222 | 0.21 | 0.198 | 0.001 | 0.192 | 0.204 | -0.001 | 0.002 | 0.14 | -0.001 | 0.145 | 0.131 | 0.001 | -0 | 0.058 | -0 | -0.001 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 8.428 | 11.102 | 12.658 | 14.645 | 16.597 | 18.528 | 19.878 | 24.958 | 22.682 | 24.481 | 26.277 | 25.302 | 26.942 | 28.811 | 24.7 | 24.622 | 20.148 | 22.443 | 23.977 | 29.099 | 31.869 | 34.672 | 15.12 | 13.083 | 12.517 | 15.15 | 15.011 | 15.956 | 16.392 | 15.436 | 11.551 | 4.253 | 4.464 | 4.53 | 4.569 | 5.051 | 4.642 | 4.494 | 3.93 | 0 | 0 | 0 |
Total Liabilities
| 111.606 | 112.683 | 97.342 | 101.163 | 103.874 | 111.457 | 95.3 | 89.375 | 94.499 | 85.68 | 80.657 | 74.734 | 90.373 | 88.279 | 69.858 | 68.132 | 83.691 | 69.818 | 70.728 | 94.643 | 98.647 | 94.046 | 53.305 | 50.538 | 62.526 | 55.056 | 47.492 | 58.893 | 58.449 | 49.384 | 42.308 | 25.983 | 35.591 | 26.709 | 22.832 | 20.712 | 24.979 | 18.86 | 17.964 | 10.007 | 0 | 8.694 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.981 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.98 | 0.921 | 0.921 | 0.921 | 0.921 | 0.921 | 0.921 | 0.921 | 158.655 | 0.745 | 0.745 | 0.745 | 0.745 | 0.745 | 0.745 | 0.745 | 0.685 | 0.685 | 0.685 | 0.671 | 0.671 | 0.671 | 0.671 | 0.671 | 0.671 | 0.661 | 0.55 | 0.275 | 0 | 0.275 |
Retained Earnings
| -267.613 | -265.193 | -263.495 | -255.928 | -252.214 | -249.924 | -249.295 | -229.088 | -220.335 | -211.864 | -207.746 | -196.218 | -203.352 | -196.963 | -190.637 | -180.79 | -174.152 | -172.804 | -166.991 | -157.574 | -151.481 | -149.757 | -146.6 | -139.964 | -133.514 | -131.783 | -126.354 | -116.467 | -108.644 | -104.508 | -99.244 | -90.91 | -83.428 | -75.945 | -68.293 | -61.272 | -57.353 | -53.476 | -48.333 | -9.627 | 0 | -10.384 |
Accumulated Other Comprehensive Income/Loss
| 0.036 | 0.037 | 0.037 | 0.037 | 0.038 | 0.038 | 0.033 | 0.033 | 0.032 | 0.03 | 0.032 | 0.033 | 0.033 | 0.033 | 0.031 | 0.033 | 0.032 | 0.034 | 0.036 | 0.214 | 0.037 | 0.037 | 0.037 | 0.046 | 0.046 | 0.041 | 0.043 | 0.038 | 0.103 | -0.013 | 0.058 | 0.151 | 0.087 | 0.088 | 0.088 | 0.058 | 0.024 | 0.01 | 0.02 | 0 | 3.904 | 0 |
Other Total Stockholders Equity
| 307.555 | 307.058 | 307.059 | 307.058 | 307.058 | 307.057 | 307.059 | 307.058 | 307.059 | 307.058 | 307.059 | 307.057 | 310.7 | 243.764 | 243.765 | 243.764 | 243.764 | 243.764 | 243.764 | 243.718 | 0 | 157.91 | 157.91 | 157.91 | 157.91 | 157.91 | 157.91 | 157.99 | 119.299 | 119.286 | 120.256 | 111.075 | 111.075 | 109.875 | 109.875 | 109.875 | 109.875 | 106.176 | 35.691 | 5.56 | 17.28 | 15.943 |
Total Shareholders Equity
| 40.959 | 42.882 | 44.581 | 52.147 | 55.862 | 58.151 | 58.777 | 78.983 | 87.736 | 96.204 | 100.325 | 111.852 | 108.361 | 47.755 | 54.08 | 63.928 | 70.565 | 71.915 | 77.73 | 87.279 | 7.211 | 8.935 | 12.092 | 18.737 | 25.187 | 26.913 | 32.344 | 42.306 | 11.443 | 15.463 | 21.755 | 20.987 | 28.405 | 34.689 | 42.341 | 49.333 | 53.218 | 53.37 | -12.072 | -3.792 | 21.184 | 5.835 |
Total Equity
| 50.634 | 51.884 | 53.407 | 61.063 | 65.11 | 66.798 | 67.556 | 87.976 | 96.732 | 104.254 | 107.729 | 119.908 | 139.86 | 77.741 | 82.944 | 92.715 | 98.29 | 97.416 | 102.471 | 111.89 | 31.562 | 31.848 | 34.798 | 41.836 | 48.481 | 49.403 | 54.286 | 64.063 | 32.012 | 34.459 | 41.477 | 39.725 | 46.813 | 52.337 | 59.481 | 66.859 | 71.297 | 71.284 | 6.628 | 9.918 | 21.184 | 21.636 |
Total Liabilities & Shareholders Equity
| 162.24 | 164.567 | 150.749 | 162.226 | 168.984 | 178.255 | 162.856 | 177.351 | 191.231 | 189.934 | 188.386 | 194.642 | 230.233 | 166.02 | 152.802 | 160.847 | 181.981 | 167.234 | 173.199 | 206.533 | 130.209 | 125.894 | 88.103 | 92.374 | 111.007 | 104.459 | 101.778 | 122.956 | 90.461 | 83.843 | 83.785 | 65.708 | 82.404 | 79.046 | 82.313 | 87.571 | 96.276 | 90.145 | 24.592 | 19.925 | 21.184 | 30.33 |