SinterCast AB (publ) (SINT.ST) - Quarterly Balance Statement

Home
SINT.ST
Financials

97.8 (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 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4
Assets:
Current Assets:
Cash & Cash Equivalents Numbers are in millions	19.2	25.8	12.3	23.2	13.5	20.1	14.2	20	10	24.5	27.5	37.4	24.7	31.6	26.3	45.9	49.3	41.5	32.9	43.7	28.3	39.5	32.8	29.4	20.1	37.3	30.1	22.3	22.2	49.4	45.3	35.9	29.6	50.7	48	43.7	37.6	48.7	44.9	42	39.9	45.6	47.8	34.7	33.6	35.6	35.4	35	35.5	47.2	47.6	43.4	40.3	41.8	40.3	26	25.5	22.7	24.8
Short Term Investments Numbers are in millions	0	0	0	23.2	0	0	0	0	0	0	0	0	0	0	0	11.9	0	6.7	0	7.6	8	0	0	0	0	0	0	0	0	0	15.7	0	0	0	0	0	0	0	0	0	0	0	0	0	28.3	28.3	0	32.9	0	14.6	0	0	0	0	0	0	0	0	0
Cash and Short Term Investments Numbers are in millions	19.2	25.8	12.3	23.2	13.5	20.1	14.2	20	10	24.5	27.5	37.4	24.7	31.6	26.3	45.9	49.3	41.5	32.9	43.7	28.3	39.5	32.8	29.4	20.1	37.3	30.1	22.3	22.2	49.4	45.3	35.9	29.6	50.7	48	43.7	37.6	48.7	44.9	42	39.9	45.6	47.8	34.7	33.6	35.6	35.4	35	35.5	61.8	47.6	43.4	40.3	41.8	40.3	26	25.5	22.7	24.8
Net Receivables Numbers are in millions	33.2	33.3	42.5	35.4	27.7	33.3	35.1	41.5	42.1	37.1	25.6	25.4	33.6	30.7	29.1	23.9	23.6	31.6	27.9	32.7	33.2	28.8	22.9	20.1	24.2	17.1	15	20.8	17.5	14.8	15.1	24.4	20.1	18.2	14.1	15.3	14.2	18	11.7	13.5	11.9	14.6	7.4	13.3	12.2	14.7	7.8	0	0	0	0	0	0	0	0	0	0	0	0
Inventory Numbers are in millions	14.8	13.7	14.1	15.6	18.2	16.2	16.7	15.3	14.2	10.1	10.4	10.9	10	9.6	9.4	12.5	10.9	9.4	8.4	6.2	6.8	7.7	6.5	5.4	5.4	5.5	4.2	4.1	4.8	5.1	4.3	4.3	6.2	5.6	4.4	3.3	5.7	4.2	3.5	4.6	4.6	3.5	3.9	3.8	3.7	3.2	4	6.5	4.8	4	4.4	4.3	4	2.1	3	3.9	4	3.6	3.8
Other Current Assets Numbers are in millions	0	0	1.1	0.1	0	0.1	2.3	-0.1	-0.1	37.1	28.7	-0.1	-0.1	30.7	0.1	23.9	-0.1	31.6	30.5	32.7	33.2	28.8	25.2	20.1	24.2	17.1	18.3	20.8	17.5	14.8	19.1	24.4	20.1	18.2	18.4	15.3	14.2	18	14.7	13.5	11.9	14.6	10.9	13.3	12.2	14.7	12.1	10.1	15.5	0	12.3	10.8	12.7	11.2	16	19.5	8.2	9.6	5.8
Total Current Assets Numbers are in millions	67.2	72.8	70	74.3	59.4	69.7	68.3	76.7	66.2	71.7	66.6	73.6	68.2	71.9	64.9	82.3	83.7	82.5	71.8	82.6	68.3	76	64.5	54.9	49.7	59.9	52.6	47.2	44.5	69.3	68.7	64.6	55.9	74.5	70.8	62.3	57.5	70.9	63.1	60.1	56.4	63.7	62.6	51.8	49.5	53.5	51.5	51.6	55.8	65.8	64.3	58.5	57	55.1	59.3	49.4	37.7	35.9	34.4
Non-Current Assets:
Property, Plant & Equipment, Net Numbers are in millions	9.2	8	8.7	8.7	7.4	7.7	5.8	6.1	6.2	6.6	6.4	6.2	6.4	6.5	6.7	6.7	7.1	4.5	4.6	4.9	5.1	5.2	2.1	2.2	2.3	1.7	1.7	1.8	1.9	1.9	1.9	1.7	1.6	1.3	1.3	1.3	1.4	1.5	1.6	1.7	1.8	1.8	1.9	2	2.1	1.9	2	0.7	0.6	0.5	0.4	0.7	0.7	0.7	0.2	0.2	0.1	0.1	0.1
Goodwill Numbers are in millions	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets Numbers are in millions	0	1.5	1.7	1.9	4.3	4.7	4.6	5.6	5.6	5.6	5.9	6.5	6.9	6.5	6.2	6.1	6.5	6.3	6.7	7.2	7.6	7.5	7.6	7.4	7.3	7.4	7.7	7.2	6.8	6.3	5.2	4.1	3.8	3.7	3.6	3.5	3.4	3	2.4	1.9	1.6	1.6	1.6	1.7	1.5	1.6	1.7	1.8	0	2.2	0	2.5	2.6	2.7	2.9	3.3	3.1	3.2	2.2
Goodwill and Intangible Assets Numbers are in millions	1.4	1.5	1.7	1.9	4.3	4.7	4.6	5.6	5.6	5.6	5.9	6.5	6.9	6.5	6.2	6.1	6.5	6.3	6.7	7.2	7.6	7.5	7.6	7.4	7.3	7.4	7.7	7.2	6.8	6.3	5.2	4.1	3.8	3.7	3.6	3.5	3.4	3	2.4	1.9	1.6	1.6	1.6	1.7	1.5	1.6	1.7	1.8	2	2.2	2.3	2.5	2.6	2.7	2.9	3.3	3.1	3.2	2.2
Long Term Investments Numbers are in millions	0.4	0.4	0.3	0.4	0.7	0.6	0.7	0.6	0.6	4.7	4.5	-6.5	-6.9	5.8	0	-6.1	0.4	-6.3	0	-7.2	-7.6	0	0	0	0	0	0	0	0	0	-15.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0.4	0.3	0	0.3	0	18.4	-2.3	0	0	0	0	0	0	0	0
Tax Assets Numbers are in millions	47	49.7	50.9	51.1	51.1	51.1	51.1	51.1	51.1	48.1	48.1	48.1	48.1	44.1	44.1	44.1	44.1	44.1	44.1	36.6	36.6	35.6	35.6	33.3	33.3	32.3	32.3	32.3	32.3	31.3	31.3	31.3	31.3	30.3	30.3	30.3	30.3	29.3	29.3	29.3	29.3	28.3	28.3	0	-0.4	-0.3	27.5	-0.3	0	0	32.9	0	0	0	0	0	0	0	0
Other Non-Current Assets Numbers are in millions	0	0.1	-0	0	0	0.1	0	0	0	0.1	0	10.8	12.7	-0.1	5.8	11.9	0.1	6.7	0.4	7.6	8	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	15.7	0.4	0.4	0.3	0.4	0.4	0.4	0.4	0.4	0.4	0.5	0.3	0.4	28.7	28.7	28.6	0.3	33.2	33.2	14.6	2.3	32.8	32.8	29.3	29.3	24.5	24.5	21.4	22.5
Total Non-Current Assets Numbers are in millions	58	59.7	61.6	62.1	63.5	64.2	62.2	63.4	63.5	65.1	64.9	65.1	67.2	62.8	62.8	62.7	58.2	55.3	55.8	49.1	49.7	48.7	45.7	43.3	43.3	41.8	42.1	41.7	41.4	39.9	38.8	37.5	37.1	35.6	35.6	35.5	35.5	34.2	33.7	33.3	33.2	32	32.2	32.4	32.3	32.1	31.5	35.7	35.8	35.7	35.6	36	36.1	32.7	32.4	28	27.7	24.7	24.8
Total Assets Numbers are in millions	125.2	132.5	131.6	136.3	122.9	133.9	130.5	140.1	129.8	136.8	131.5	138.7	135.4	134.8	127.7	144.9	141.9	137.8	127.6	131.7	118	124.7	110.2	98.2	93	101.7	94.7	88.9	85.9	109.2	107.5	102.1	93	110.1	106.4	97.8	93	105.1	96.8	93.4	89.6	95.7	94.8	84.2	81.8	85.6	83	87.3	91.6	101.5	99.9	94.5	93.1	87.8	91.7	77.4	65.4	60.6	59.2
Liabilities & Equity:
Current Liabilities:
Account Payables Numbers are in millions	36.9	12	16	34.5	35.1	12.9	3.1	15.4	16.1	0	3.4	14.7	0	0	3.4	0	0	0	5.1	0	0	0	3.4	0	0	0	2.8	0	0	0	2.6	0	0	0	2.3	0	0	0	2.3	0	0	0	2.5	0	0	0	1.6	0	0	0	1.8	0	0	0	2.8	0	0	0	2
Short Term Debt Numbers are in millions	1.4	1.4	1.5	1.4	1.4	1.5	1.5	1.4	1.4	1.5	1.6	0.9	0	0	1	1	1	0	0.9	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
Tax Payables Numbers are in millions	0	0	1.3	0	0	0	1.7	0	0	0	1.7	0	0	0	1.5	0	0	0	1.4	0	0	0	1	0	0	0	0.8	0	0	0	0.9	0	0	0	0.7	0	0	0	0.7	0	0	0	3	0	0	0	0.7	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Revenue Numbers are in millions	-36.9	-12	-0.1	-34.5	-35.1	-12.9	0	-16.8	-16.1	0	9.2	-15.6	0	0	1.5	0	0	0	1.4	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
Other Current Liabilities Numbers are in millions	36.9	12	0.1	34.5	35.1	12.9	12.5	16.8	16.1	11.7	1.1	15.6	19.3	15.7	9.8	15.8	16.1	17.4	6.6	11.5	12.2	14.7	7.6	9.2	10.9	11.5	6.1	8.5	10.2	10.4	9.1	11.5	13.6	12	10.9	9.2	12	11	6.1	8.6	8.3	7.9	7.6	7.2	7.1	5.3	3.5	5.9	8.4	6.7	4.9	6.2	7.7	5.3	7.6	7.3	9.9	8.8	6.7
Total Current Liabilities Numbers are in millions	38.3	13.4	17.5	35.9	36.5	14.4	17.1	16.8	17.5	13.2	15.3	15.6	19.3	15.7	15.7	16.8	17.1	17.4	14	11.5	12.2	14.7	11	9.2	10.9	11.5	8.9	8.5	10.2	10.4	11.7	11.5	13.6	12	13.2	9.2	12	11	8.4	8.6	8.3	7.9	10.1	7.2	7.1	5.3	5.1	5.9	8.4	6.7	6.7	6.2	7.7	5.3	10.4	7.3	9.9	8.8	8.7
Non-Current Liabilities:
Long Term Debt Numbers are in millions	0.2	0.2	0.5	0.8	0.9	1.3	1.5	1.8	1.8	2.1	2.4	2.5	2.7	2.9	3.2	3.2	3.6	1.8	1.9	2.2	2.1	2.4	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
Deferred Revenue Non-Current Numbers are in millions	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Tax Liabilities Non-Current Numbers are in millions	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities Numbers are in millions	0.5	-0	0	-0.1	0	0	-0.1	-0.1	-0.1	-0.1	-0.1	0	0.1	0	0	-0.03	0.05	0.09	0	-0.05	-0.02	0	0	-0.04	-0.05	0.01	0	0.04	-0.04	0	0	0.04	0	-0.02	0	-0.03	0.03	-0.03	0	-0.05	0.04	-0.02	0	0	0.05	0.05	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Non-Current Liabilities Numbers are in millions	0.7	0.2	0.5	0.7	0.9	1.3	1.4	1.7	1.7	2	2.3	2.5	2.8	2.9	3.2	3.17	3.65	1.89	1.9	2.15	2.08	2.4	0	-0.04	-0.05	0.01	0	0.04	-0.04	0	0	0.04	0	-0.02	0	-0.03	0.03	-0.03	0	-0.05	0.04	-0.02	0	0	0.05	0.05	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Liabilities Numbers are in millions	39	13.6	18	36.6	37.4	15.7	18.5	18.5	19.2	15.2	17.6	18.1	22.1	18.6	18.9	19.97	20.75	19.29	15.9	13.65	14.28	17.1	11	9.16	10.85	11.51	8.9	8.54	10.16	10.4	11.7	11.54	13.6	11.98	13.2	9.17	12.03	10.97	8.4	8.55	8.34	7.88	10.1	7.22	7.15	5.35	5.1	5.9	8.4	6.7	6.7	6.2	7.7	5.3	10.4	7.3	9.9	8.8	8.7
Equity:
Preferred Stock Numbers are in millions	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Numbers are in millions	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.1	7.09	7.09	7.09	7.1	7.09	7.09	7.09	7.1	7.09	7.09	7.09	7.1	7.09	7.09	7.09	7.1	7.09	7.09	7.09	7.1	7.09	7.09	7.09	7.1	7.09	7.09	7.09	7.1	6.98	6.98	6.98	7	6.98	0	0	7	0	6.98	0	7	0	0	0	6.5
Retained Earnings Numbers are in millions	33	65.7	60.6	46.3	31.9	64.7	58.4	68	57	68.3	60.4	67.1	59.7	62.5	55.6	71.49	67.75	64.77	58.1	64.22	50.05	53.71	45.3	35.2	28.18	36.32	31.9	26.52	21.84	44.71	41.7	36.57	25.58	44.43	39.7	30.65	23.75	35.86	30.1	26.33	22.84	29.45	26.2	30.59	28.26	33.86	24.9	35.01	0	0	40	0	39.03	0	28.5	0	0	0	0
Accumulated Other Comprehensive Income/Loss Numbers are in millions	1.3	1.3	1	1.4	1.6	1.5	1.6	1.7	1.6	1.3	1.5	1.5	1.6	1.7	1.2	1.48	1.44	1.78	1.6	1.87	1.71	1.93	1.9	1.88	2.01	1.91	1.9	1.88	1.94	2.13	2.1	2.03	1.86	1.73	1.5	6.02	5.26	6.31	6.4	6.56	6.46	6.41	6.5	-0	-0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Total Stockholders Equity Numbers are in millions	44.8	44.8	44.9	44.9	44.9	44.9	44.9	44.8	44.9	44.9	44.9	44.9	44.9	44.9	44.9	44.87	44.87	44.87	44.9	44.87	44.87	44.87	44.9	44.87	44.87	44.87	44.9	44.87	44.87	44.87	44.9	44.87	44.87	44.87	44.9	44.87	44.87	44.87	44.8	44.87	44.87	44.87	44.9	39.41	39.41	39.41	46	39.41	83.2	94.8	46.2	88.3	39.39	82.5	45.8	70.1	55.5	51.8	44
Total Shareholders Equity Numbers are in millions	86.2	118.9	113.6	99.7	85.5	118.2	112	121.6	110.6	121.6	113.9	120.6	113.3	116.2	108.8	124.93	121.15	118.51	111.7	118.05	103.72	107.6	99.2	89.04	82.15	90.19	85.8	80.36	75.74	98.8	95.8	90.56	79.4	98.12	93.2	88.63	80.97	94.13	88.4	84.85	81.26	87.82	84.7	76.98	74.65	80.25	77.9	81.4	83.2	94.8	93.2	88.3	85.4	82.5	81.3	70.1	55.5	51.8	50.5
Total Equity Numbers are in millions	86.2	118.9	113.6	99.7	85.5	118.2	112	121.6	110.6	121.6	113.9	120.6	113.3	116.2	108.8	124.93	121.15	118.51	111.7	118.05	103.72	107.6	99.2	89.04	82.15	90.19	85.8	80.36	75.74	98.8	95.8	90.56	79.4	98.12	93.2	88.63	80.97	94.13	88.4	84.85	81.26	87.82	84.7	76.98	74.65	80.25	77.9	81.4	83.2	94.8	93.2	88.3	85.4	82.5	81.3	70.1	55.5	51.8	50.5
Total Liabilities & Shareholders Equity Numbers are in millions	125.2	132.5	131.6	136.3	122.9	133.9	130.5	140.1	129.8	136.8	131.5	138.7	135.4	134.8	127.7	144.9	141.9	137.8	127.6	131.7	118	124.7	110.2	98.2	93	101.7	94.7	88.9	85.9	109.2	107.5	102.1	93	110.1	106.4	97.8	93	105.1	96.8	93.4	89.6	95.7	94.8	84.2	81.8	85.6	83	87.3	91.6	101.5	99.9	94.5	93.1	87.8	91.7	77.4	65.4	60.6	59.2

SinterCast AB (publ)

SSE:SINT.ST Add to watchlist

SSE:SINT.ST