0 XP   0   0   0

Fingerprint Cards AB (publ)










Financial Health of Fingerprint Cards AB (publ)




Comparing to competitors in the Scientific & Technical Instruments industry




  Industry Rankings  


Fingerprint Cards AB (publ)
Buy, Hold or Sell?

Should you buy, hold or sell Fingerprint Cards AB (publ)?

I guess you are interested in Fingerprint Cards AB (publ). Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Fingerprint Cards AB (publ)

Let's start. I'm going to help you getting a better view of Fingerprint Cards AB (publ). At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Fingerprint Cards AB (publ) even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Fingerprint Cards AB (publ) is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Fingerprint Cards AB (publ). The closing price on 2022-12-02 was kr3.369 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Fingerprint Cards AB (publ) Daily Candlestick Chart

Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Fingerprint Cards AB (publ).

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Fingerprint Cards AB (publ) earns for each kr1 of revenue.

  • Above 10% is considered healthy but always compare Fingerprint Cards AB (publ) to the Scientific & Technical Instruments industry mean.
  • A Net Profit Margin of -35.6% means that kr-0.36 for each kr1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Fingerprint Cards AB (publ):

  • The MRQ is -35.6%. The company is making a huge loss. -2
  • The TTM is -11.7%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-35.6%TTM-11.7%-23.9%
TTM-11.7%YOY-22.0%+10.2%
TTM-11.7%5Y-16.3%+4.5%
5Y-16.3%10Y-29.1%+12.8%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ-35.6%4.8%-40.4%
TTM-11.7%3.0%-14.7%
YOY-22.0%4.5%-26.5%
5Y-16.3%4.0%-20.3%
10Y-29.1%4.2%-33.3%
1.1.2. Return on Assets

Shows how efficient Fingerprint Cards AB (publ) is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Fingerprint Cards AB (publ) to the Scientific & Technical Instruments industry mean.
  • -2.9% Return on Assets means that Fingerprint Cards AB (publ) generated kr-0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Fingerprint Cards AB (publ):

  • The MRQ is -2.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.9%TTM-1.2%-1.7%
TTM-1.2%YOY-5.1%+3.9%
TTM-1.2%5Y-2.5%+1.3%
5Y-2.5%10Y0.7%-3.2%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.9%0.8%-3.7%
TTM-1.2%0.9%-2.1%
YOY-5.1%1.2%-6.3%
5Y-2.5%1.0%-3.5%
10Y0.7%0.9%-0.2%
1.1.3. Return on Equity

Shows how efficient Fingerprint Cards AB (publ) is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Fingerprint Cards AB (publ) to the Scientific & Technical Instruments industry mean.
  • -4.6% Return on Equity means Fingerprint Cards AB (publ) generated kr-0.05 for each kr1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Fingerprint Cards AB (publ):

  • The MRQ is -4.6%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.9%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.6%TTM-1.9%-2.7%
TTM-1.9%YOY-6.8%+4.9%
TTM-1.9%5Y-3.6%+1.7%
5Y-3.6%10Y1.7%-5.3%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.6%1.6%-6.2%
TTM-1.9%1.5%-3.4%
YOY-6.8%1.9%-8.7%
5Y-3.6%1.5%-5.1%
10Y1.7%1.6%+0.1%

1.2. Operating Efficiency of Fingerprint Cards AB (publ).

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Fingerprint Cards AB (publ) is operating .

  • Measures how much profit Fingerprint Cards AB (publ) makes for each kr1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Fingerprint Cards AB (publ) to the Scientific & Technical Instruments industry mean.
  • An Operating Margin of -41.8% means the company generated kr-0.42  for each kr1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Fingerprint Cards AB (publ):

  • The MRQ is -41.8%. The company is operating very inefficient. -2
  • The TTM is -14.1%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-41.8%TTM-14.1%-27.6%
TTM-14.1%YOY-0.8%-13.4%
TTM-14.1%5Y-12.2%-1.9%
5Y-12.2%10Y-4.5%-7.8%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ-41.8%4.4%-46.2%
TTM-14.1%2.6%-16.7%
YOY-0.8%5.0%-5.8%
5Y-12.2%3.6%-15.8%
10Y-4.5%2.9%-7.4%
1.2.2. Operating Ratio

Measures how efficient Fingerprint Cards AB (publ) is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
  • An Operation Ratio of 1.42 means that the operating costs are kr1.42 for each kr1 in net sales.

Let's take a look of the Operating Ratio trends of Fingerprint Cards AB (publ):

  • The MRQ is 1.418. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.312. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.418TTM1.312+0.106
TTM1.312YOY1.010+0.302
TTM1.3125Y1.160+0.152
5Y1.16010Y1.284-0.124
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4181.407+0.011
TTM1.3121.425-0.113
YOY1.0101.302-0.292
5Y1.1601.223-0.063
10Y1.2841.001+0.283

1.3. Liquidity of Fingerprint Cards AB (publ).

1.3. Liquidity
1.3.1. Current Ratio

Measures if Fingerprint Cards AB (publ) is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
  • A Current Ratio of 1.81 means the company has kr1.81 in assets for each kr1 in short-term debts.

Let's take a look of the Current Ratio trends of Fingerprint Cards AB (publ):

  • The MRQ is 1.809. The company is able to pay all its short-term debts. +1
  • The TTM is 1.963. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.809TTM1.963-0.154
TTM1.963YOY1.613+0.350
TTM1.9635Y2.230-0.267
5Y2.23010Y3.631-1.401
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8092.573-0.764
TTM1.9632.589-0.626
YOY1.6132.941-1.328
5Y2.2302.753-0.523
10Y3.6312.476+1.155
1.3.2. Quick Ratio

Measures if Fingerprint Cards AB (publ) is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Fingerprint Cards AB (publ) to the Scientific & Technical Instruments industry mean.
  • A Quick Ratio of 0.66 means the company can pay off kr0.66 for each kr1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Fingerprint Cards AB (publ):

  • The MRQ is 0.657. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.237. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.657TTM1.237-0.580
TTM1.237YOY1.209+0.029
TTM1.2375Y1.559-0.322
5Y1.55910Y2.609-1.049
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6571.176-0.519
TTM1.2371.182+0.055
YOY1.2091.419-0.210
5Y1.5591.406+0.153
10Y2.6091.416+1.193

1.4. Solvency of Fingerprint Cards AB (publ).

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Fingerprint Cards AB (publ) assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Fingerprint Cards AB (publ) to Scientific & Technical Instruments industry mean.
  • A Debt to Asset Ratio of 0.38 means that Fingerprint Cards AB (publ) assets are financed with 38.1% credit (debt) and the remaining percentage (100% - 38.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Fingerprint Cards AB (publ):

  • The MRQ is 0.381. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.399. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.381TTM0.399-0.017
TTM0.399YOY0.279+0.120
TTM0.3995Y0.277+0.121
5Y0.27710Y0.268+0.009
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3810.357+0.024
TTM0.3990.343+0.056
YOY0.2790.325-0.046
5Y0.2770.310-0.033
10Y0.2680.322-0.054
1.4.2. Debt to Equity Ratio

Measures if Fingerprint Cards AB (publ) is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Fingerprint Cards AB (publ) to the Scientific & Technical Instruments industry mean.
  • A Debt to Equity ratio of 61.7% means that company has kr0.62 debt for each kr1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Fingerprint Cards AB (publ):

  • The MRQ is 0.617. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.665. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.617TTM0.665-0.049
TTM0.665YOY0.388+0.278
TTM0.6655Y0.402+0.263
5Y0.40210Y0.396+0.007
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6170.523+0.094
TTM0.6650.518+0.147
YOY0.3880.483-0.095
5Y0.4020.482-0.080
10Y0.3960.481-0.085

2. Market Valuation of Fingerprint Cards AB (publ)

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every kr1 in earnings Fingerprint Cards AB (publ) generates.

  • Above 15 is considered overpriced but always compare Fingerprint Cards AB (publ) to the Scientific & Technical Instruments industry mean.
  • A PE ratio of -37.35 means the investor is paying kr-37.35 for every kr1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Fingerprint Cards AB (publ):

  • The EOD is -22.335. Company is losing money. -2
  • The MRQ is -37.351. Company is losing money. -2
  • The TTM is 192.739. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD-22.335MRQ-37.351+15.016
MRQ-37.351TTM192.739-230.090
TTM192.739YOY380.465-187.726
TTM192.7395Y-29.659+222.398
5Y-29.65910Y-516.131+486.472
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
EOD-22.33549.918-72.253
MRQ-37.35148.533-85.884
TTM192.73967.479+125.260
YOY380.46568.097+312.368
5Y-29.65958.097-87.756
10Y-516.13151.687-567.818
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Fingerprint Cards AB (publ).

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Fingerprint Cards AB (publ):

  • The MRQ is 45.901. Seems overpriced? -1
  • The TTM is -243.754. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ45.901TTM-243.754+289.656
TTM-243.754YOY152.436-396.190
TTM-243.7545Y132.462-376.216
5Y132.46210Y-997.475+1,129.937
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ45.9010.416+45.485
TTM-243.7540.060-243.814
YOY152.4360.518+151.918
5Y132.4620.244+132.218
10Y-997.4750.190-997.665

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Fingerprint Cards AB (publ) is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Scientific & Technical Instruments industry mean).
  • A PB ratio of 1.72 means the investor is paying kr1.72 for each kr1 in book value.

Let's take a look of the Price to Book Ratio trends of Fingerprint Cards AB (publ):

  • The EOD is 1.030. Good. +1
  • The MRQ is 1.722. Good. +1
  • The TTM is 4.060. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD1.030MRQ1.722-0.692
MRQ1.722TTM4.060-2.338
TTM4.060YOY8.307-4.247
TTM4.0605Y4.019+0.041
5Y4.01910Y33.010-28.990
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
EOD1.0302.424-1.394
MRQ1.7222.429-0.707
TTM4.0603.108+0.952
YOY8.3073.420+4.887
5Y4.0192.789+1.230
10Y33.0102.358+30.652
2. Total Gains per Share

2.4. Latest News of Fingerprint Cards AB (publ)

Does Fingerprint Cards AB (publ) still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Fingerprint Cards AB (publ) to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2022-12-01
08:00
Fingerprints to become comprehensive biometric system provider for PC market by adding MCU to portfolioRead
2022-11-30
18:00
Fingerprint Cards AB (publ): Increase in number of shares and votesRead
2022-11-25
20:10
Fingerprint Cards AB (publ) publishes the final outcome of the rights issueRead
2022-11-24
08:00
Infineon and Fingerprints step into cooperation on the all-in-one solution SECORA™ Pay Bio that will bring biometric payment cards to a new levelRead
2022-11-08
08:00
Fingerprints™ and Tag Systems collaborate to offer contactless biometric payment cards globallyRead
2022-11-07
14:52
Fingerprint Cards AB (publ) publishes prospectus for the rights issueRead

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Fingerprint Cards AB (publ) compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0690.079-13%-0.462+771%-0.183+365%0.076-9%
Book Value Growth--0.9050.9050%0.889+2%0.899+1%0.9070%
Book Value Per Share--3.2723.134+4%3.176+3%4.556-28%3.714-12%
Book Value Per Share Growth--0.0210.025-15%-0.140+763%-0.043+303%0.044-52%
Current Ratio--1.8091.963-8%1.613+12%2.230-19%3.631-50%
Debt To Asset Ratio--0.3810.399-4%0.279+37%0.277+38%0.268+42%
Debt To Equity Ratio--0.6170.665-7%0.388+59%0.402+53%0.396+56%
Dividend Per Share----0%-0%-0%-0%
Eps---0.151-0.060-60%-0.236+56%-0.161+7%0.125-220%
Eps Growth---0.814-0.398-51%10.878-107%10.930-107%5.424-115%
Gross Profit Margin--1.6942.470-31%-0.603+136%1.694+0%1.483+14%
Net Profit Margin---0.356-0.117-67%-0.220-38%-0.163-54%-0.291-18%
Operating Margin---0.418-0.141-66%-0.008-98%-0.122-71%-0.045-89%
Operating Ratio--1.4181.312+8%1.010+40%1.160+22%1.284+10%
Pb Ratio1.030-67%1.7224.060-58%8.307-79%4.019-57%33.010-95%
Pe Ratio-22.335+40%-37.351192.739-119%380.465-110%-29.659-21%-516.131+1282%
Peg Ratio--45.901-243.754+631%152.436-70%132.462-65%-997.475+2273%
Price Per Share3.369-67%5.63412.532-55%25.883-78%16.039-65%66.128-91%
Price To Total Gains Ratio48.888-67%81.755-160.946+297%-28.052+134%-2890.133+3635%-1385.795+1795%
Profit Growth---98.193-49.006-50%105.515-193%69.901-240%34.556-384%
Quick Ratio--0.6571.237-47%1.209-46%1.559-58%2.609-75%
Return On Assets---0.029-0.012-60%-0.051+78%-0.025-13%0.007-534%
Return On Equity---0.046-0.019-59%-0.068+47%-0.036-22%0.017-364%
Revenue Growth--0.8450.877-4%0.906-7%0.891-5%0.903-6%
Total Gains Per Share--0.0690.079-13%-0.462+771%-0.183+365%0.076-9%
Total Gains Per Share Growth---1.601-1.857+16%4.057-139%-12.889+705%-8.351+422%
Usd Book Value--107301400.000102786050.000+4%104163450.000+3%149434320.000-28%121792843.525-12%
Usd Book Value Change Per Share--0.0070.008-13%-0.045+771%-0.018+365%0.007-9%
Usd Book Value Per Share--0.3170.304+4%0.308+3%0.442-28%0.360-12%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.015-0.006-60%-0.023+56%-0.016+7%0.012-220%
Usd Price Per Share0.327-67%0.5461.216-55%2.511-78%1.556-65%6.414-91%
Usd Profit---4947000.000-1971525.000-60%-7723625.000+56%-5277285.000+7%4110632.050-220%
Usd Revenue--13890400.00024931425.000-44%33188550.000-58%33426200.000-58%46347582.125-70%
Usd Total Gains Per Share--0.0070.008-13%-0.045+771%-0.018+365%0.007-9%
 EOD+2 -3MRQTTM+10 -23YOY+21 -125Y+16 -1710Y+5 -28

3.2. Fundamental Score

Let's check the fundamental score of Fingerprint Cards AB (publ) based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-22.335
Price to Book Ratio (EOD)Between0-11.030
Net Profit Margin (MRQ)Greater than0-0.356
Operating Margin (MRQ)Greater than0-0.418
Quick Ratio (MRQ)Greater than10.657
Current Ratio (MRQ)Greater than11.809
Debt to Asset Ratio (MRQ)Less than10.381
Debt to Equity Ratio (MRQ)Less than10.617
Return on Equity (MRQ)Greater than0.15-0.046
Return on Assets (MRQ)Greater than0.05-0.029
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Fingerprint Cards AB (publ) based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5039.389
Ma 20Greater thanMa 503.535
Ma 50Greater thanMa 1004.804
Ma 100Greater thanMa 2006.280
OpenGreater thanClose3.160
Total0/5 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in SEK. All numbers in thousands.

Summary
Total Assets1,788,300
Total Liabilities682,100
Total Stockholder Equity1,106,200
 As reported
Total Liabilities 682,100
Total Stockholder Equity+ 1,106,200
Total Assets = 1,788,300

Assets

Total Assets1,788,300
Total Current Assets665,500
Long-term Assets665,500
Total Current Assets
Cash And Cash Equivalents 71,400
Net Receivables 170,400
Inventory 412,400
Total Current Assets  (as reported)665,500
Total Current Assets  (calculated)654,200
+/- 11,300
Long-term Assets
Property Plant Equipment 20,200
Intangible Assets 1,021,600
Other Assets 81,000
Long-term Assets  (as reported)1,122,800
Long-term Assets  (calculated)1,122,800
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities367,900
Long-term Liabilities314,200
Total Stockholder Equity1,106,200
Total Current Liabilities
Short-term Debt 9,600
Accounts payable 190,400
Other Current Liabilities 159,900
Total Current Liabilities  (as reported)367,900
Total Current Liabilities  (calculated)359,900
+/- 8,000
Long-term Liabilities
Long term Debt Total 298,600
Other Liabilities 15,600
Long-term Liabilities  (as reported)314,200
Long-term Liabilities  (calculated)314,200
+/-0
Total Stockholder Equity
Common Stock12,976
Other Stockholders Equity 1,106,200
Total Stockholder Equity (as reported)1,106,200
Total Stockholder Equity (calculated)1,119,176
+/- 12,976
Other
Cash And Equivalents71,400
Cash and Short Term Investments 71,400
Common Stock Shares Outstanding 294,200
Liabilities and Stockholders Equity 1,788,300
Net Debt 236,800
Net Invested Capital 1,399,400
Net Tangible Assets 84,600
Net Working Capital 297,600
Short Long Term Debt Total 308,200



Balance Sheet

Currency in SEK. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-31
> Total Assets 
0
0
0
83,727
85,200
83,800
82,300
86,329
86,100
107,700
112,800
116,800
106,500
101,100
89,300
115,275
202,600
205,800
226,100
332,483
422,400
401,400
390,900
424,628
480,700
613,000
1,143,900
1,910,100
2,364,400
3,092,700
2,783,300
3,503,000
3,031,500
3,577,500
3,683,100
3,551,800
3,280,300
2,700,900
2,492,800
2,319,200
2,200,700
2,254,600
2,301,100
2,237,100
2,229,700
2,010,200
2,011,700
1,575,100
1,588,800
1,377,600
1,406,500
1,799,000
1,735,600
1,728,000
1,788,300
1,788,3001,728,0001,735,6001,799,0001,406,5001,377,6001,588,8001,575,1002,011,7002,010,2002,229,7002,237,1002,301,1002,254,6002,200,7002,319,2002,492,8002,700,9003,280,3003,551,8003,683,1003,577,5003,031,5003,503,0002,783,3003,092,7002,364,4001,910,1001,143,900613,000480,700424,628390,900401,400422,400332,483226,100205,800202,600115,27589,300101,100106,500116,800112,800107,70086,10086,32982,30083,80085,20083,727000
   > Total Current Assets 
0
0
0
71,124
69,900
65,900
59,000
59,712
57,100
77,300
81,300
83,900
74,800
69,900
56,200
81,328
167,400
166,200
174,600
272,788
352,500
320,300
327,700
335,992
401,900
539,400
1,076,500
1,838,800
2,273,200
2,981,500
2,679,400
3,402,400
2,904,700
2,387,200
2,508,300
2,316,900
2,016,700
1,524,700
1,345,700
1,158,500
984,200
1,052,900
1,055,900
1,042,300
970,200
810,800
820,400
737,200
704,200
516,600
518,000
876,200
778,900
699,400
665,500
665,500699,400778,900876,200518,000516,600704,200737,200820,400810,800970,2001,042,3001,055,9001,052,900984,2001,158,5001,345,7001,524,7002,016,7002,316,9002,508,3002,387,2002,904,7003,402,4002,679,4002,981,5002,273,2001,838,8001,076,500539,400401,900335,992327,700320,300352,500272,788174,600166,200167,40081,32856,20069,90074,80083,90081,30077,30057,10059,71259,00065,90069,90071,124000
       Cash And Cash Equivalents 
0
0
0
6,006
11,000
7,200
26,800
0
14,900
37,500
27,400
23,000
28,500
36,100
25,900
60,596
148,500
148,200
142,300
211,713
306,500
237,600
192,100
101,898
120,900
166,000
498,700
1,031,300
1,321,200
1,618,300
931,700
1,162,200
798,400
933,700
1,011,200
920,200
534,200
737,500
742,000
540,500
337,600
486,300
536,700
563,900
485,300
429,000
452,800
377,000
313,600
193,100
120,700
374,300
255,100
212,800
71,400
71,400212,800255,100374,300120,700193,100313,600377,000452,800429,000485,300563,900536,700486,300337,600540,500742,000737,500534,200920,2001,011,200933,700798,4001,162,200931,7001,618,3001,321,2001,031,300498,700166,000120,900101,898192,100237,600306,500211,713142,300148,200148,50060,59625,90036,10028,50023,00027,40037,50014,900026,8007,20011,0006,006000
       Short-term Investments 
0
0
0
44,107
36,000
36,000
6,000
30,846
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
0000000000000000000000000000000000000000000000030,8466,00036,00036,00044,107000
       Net Receivables 
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
1,545,800
1,030,000
608,800
803,800
721,500
732,200
410,900
239,700
252,500
279,500
226,900
187,500
212,700
243,800
175,000
183,800
211,600
261,000
157,400
222,300
331,300
334,000
193,000
170,400
170,400193,000334,000331,300222,300157,400261,000211,600183,800175,000243,800212,700187,500226,900279,500252,500239,700410,900732,200721,500803,800608,8001,030,0001,545,8000000000000000000000000000000000
       Other Current Assets 
0
0
0
11,956
11,300
9,000
17,400
20,959
29,100
31,800
48,600
56,600
40,900
24,300
18,600
9,292
6,600
11,300
22,600
41,173
29,900
56,200
77,600
135,324
185,800
269,900
482,800
654,500
758,100
1,119,500
1,374,700
1,567,500
1,058,800
635,100
827,500
750,600
761,700
435,600
258,800
270,500
323,300
261,900
218,900
225,000
254,800
184,900
193,400
223,900
274,600
168,800
236,200
0
348,200
205,300
181,700
181,700205,300348,2000236,200168,800274,600223,900193,400184,900254,800225,000218,900261,900323,300270,500258,800435,600761,700750,600827,500635,1001,058,8001,567,5001,374,7001,119,500758,100654,500482,800269,900185,800135,32477,60056,20029,90041,17322,60011,3006,6009,29218,60024,30040,90056,60048,60031,80029,10020,95917,4009,00011,30011,956000
   > Long-term Assets 
0
0
0
12,603
15,300
17,900
23,300
26,617
29,000
30,400
31,500
32,900
31,700
31,200
33,100
33,947
35,200
39,500
51,500
59,695
69,800
81,100
63,200
88,636
78,800
73,600
67,400
71,300
91,200
111,200
103,900
100,600
126,800
1,190,300
1,174,800
1,234,900
1,263,600
1,176,200
1,147,100
1,160,700
1,216,500
1,201,700
1,245,200
1,194,800
1,259,500
1,199,400
1,191,300
837,900
884,600
861,000
888,500
922,800
956,700
1,028,600
1,122,800
1,122,8001,028,600956,700922,800888,500861,000884,600837,9001,191,3001,199,4001,259,5001,194,8001,245,2001,201,7001,216,5001,160,7001,147,1001,176,2001,263,6001,234,9001,174,8001,190,300126,800100,600103,900111,20091,20071,30067,40073,60078,80088,63663,20081,10069,80059,69551,50039,50035,20033,94733,10031,20031,70032,90031,50030,40029,00026,61723,30017,90015,30012,603000
       Property Plant Equipment 
0
0
0
328
1,300
1,300
3,500
3,740
4,400
4,400
4,400
4,200
4,100
5,200
5,100
4,802
4,400
4,400
4,200
5,365
7,400
8,300
9,000
37,638
18,400
19,600
20,100
41,200
24,400
23,100
23,600
58,400
37,800
40,500
40,000
46,600
43,500
40,400
34,700
30,200
65,100
56,700
54,800
48,700
41,600
33,600
28,400
31,800
31,000
29,200
24,800
30,700
27,300
24,200
20,200
20,20024,20027,30030,70024,80029,20031,00031,80028,40033,60041,60048,70054,80056,70065,10030,20034,70040,40043,50046,60040,00040,50037,80058,40023,60023,10024,40041,20020,10019,60018,40037,6389,0008,3007,4005,3654,2004,4004,4004,8025,1005,2004,1004,2004,4004,4004,4003,7403,5001,3001,300328000
       Goodwill 
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
744,600
0
0
0
811,400
0
0
0
842,700
0
0
0
501,600
0
0
0
555,200
0
0
0
000555,200000501,600000842,700000811,400000744,60000000000000000000000000000000000000
       Long 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
1,300
1,400
100
0
0
0
0
27,800
21,900
20,200
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000020,20021,90027,80000001001,4001,30000000000000000000000000000000000
       Intangible Assets 
0
0
0
12,275
14,200
16,700
19,800
22,877
24,600
26,000
27,100
28,200
26,400
24,800
0
29,145
0
0
0
54,331
0
0
0
69,817
0
0
0
49,700
0
0
0
71,400
87,700
1,148,400
1,134,700
443,700
1,220,100
1,135,800
1,112,400
291,300
1,129,500
1,124,800
1,182,700
285,100
1,213,900
1,147,700
1,138,600
257,700
812,000
784,000
812,800
838,500
868,200
938,700
1,021,600
1,021,600938,700868,200838,500812,800784,000812,000257,7001,138,6001,147,7001,213,900285,1001,182,7001,124,8001,129,500291,3001,112,4001,135,8001,220,100443,7001,134,7001,148,40087,70071,40000049,70000069,81700054,33100029,145024,80026,40028,20027,10026,00024,60022,87719,80016,70014,20012,275000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
79,100
0
0
139,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,800
21,900
20,200
7,700
18,300
4,000
18,100
24,300
46,800
41,600
47,800
50,900
53,600
61,200
65,700
81,000
81,00065,70061,20053,60050,90047,80041,60046,80024,30018,1004,00018,3007,70020,20021,90027,800000000000000000000139,7000079,10000000000000000000
> Total Liabilities 
0
0
0
9,472
10,000
11,300
6,200
8,283
9,700
7,200
8,000
10,500
9,300
13,600
10,800
13,360
12,800
14,800
36,400
42,739
26,800
51,000
83,800
123,534
198,500
265,400
412,400
763,300
691,300
1,102,600
1,011,100
1,276,900
752,100
1,272,600
1,340,700
1,221,000
1,084,400
911,700
711,300
543,700
393,400
447,400
432,600
438,200
390,100
351,800
387,300
392,200
441,000
412,200
407,200
771,800
713,300
645,100
682,100
682,100645,100713,300771,800407,200412,200441,000392,200387,300351,800390,100438,200432,600447,400393,400543,700711,300911,7001,084,4001,221,0001,340,7001,272,600752,1001,276,9001,011,1001,102,600691,300763,300412,400265,400198,500123,53483,80051,00026,80042,73936,40014,80012,80013,36010,80013,6009,30010,5008,0007,2009,7008,2836,20011,30010,0009,472000
   > Total Current Liabilities 
0
0
0
9,472
10,000
11,200
6,100
8,283
9,700
7,300
8,000
0
7,900
11,300
8,300
12,687
12,200
14,200
36,000
42,316
26,300
50,700
83,600
123,351
198,400
265,300
412,400
763,300
691,300
1,102,600
1,011,100
1,140,600
616,600
811,500
897,400
809,300
845,300
878,200
679,200
491,800
325,800
385,000
374,000
387,800
344,000
314,000
356,500
361,800
411,200
385,600
380,700
451,000
394,000
329,300
367,900
367,900329,300394,000451,000380,700385,600411,200361,800356,500314,000344,000387,800374,000385,000325,800491,800679,200878,200845,300809,300897,400811,500616,6001,140,6001,011,1001,102,600691,300763,300412,400265,300198,400123,35183,60050,70026,30042,31636,00014,20012,20012,6878,30011,3007,90008,0007,3009,7008,2836,10011,20010,0009,472000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
286
0
0
0
288
0
0
0
288
0
0
0
0
0
0
0
0
0
0
0
243,400
50,900
0
0
0
18,100
0
0
17,900
16,000
13,400
11,500
12,800
12,600
12,100
9,900
0
10,300
9,300
9,600
9,6009,30010,30009,90012,10012,60012,80011,50013,40016,00017,9000018,10000050,900243,40000000000000288000288000286000000000000000
       Short Long Term Debt 
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
243,400
50,900
0
0
0
18,100
0
0
17,900
0
0
0
0
0
0
0
0
0
0
0
0000000000017,9000018,10000050,900243,40000000000000000000000000000000000000
       Accounts payable 
0
0
0
5,861
0
0
3,900
4,098
0
0
2,400
3,300
2,300
3,100
2,200
4,588
5,100
5,900
25,800
25,674
6,900
25,600
58,000
68,186
53,900
227,700
351,700
549,400
465,700
617,700
697,600
821,600
405,500
234,900
362,900
268,000
210,800
168,000
189,500
256,200
144,400
233,000
231,100
235,200
188,900
148,600
192,000
200,700
215,000
204,900
195,000
221,800
158,400
158,800
190,400
190,400158,800158,400221,800195,000204,900215,000200,700192,000148,600188,900235,200231,100233,000144,400256,200189,500168,000210,800268,000362,900234,900405,500821,600697,600617,700465,700549,400351,700227,70053,90068,18658,00025,6006,90025,67425,8005,9005,1004,5882,2003,1002,3003,3002,400004,0983,900005,861000
       Other Current Liabilities 
0
0
0
3,611
10,000
11,200
2,200
4,185
9,700
7,300
5,600
0
5,600
8,200
6,100
7,813
7,100
8,300
10,200
16,354
19,400
25,100
25,600
54,877
144,500
37,600
60,700
213,900
225,600
484,900
313,500
319,000
211,100
576,600
534,500
297,900
634,500
710,200
489,700
235,600
181,400
152,000
142,900
134,700
139,100
152,000
153,000
148,300
183,600
166,700
168,700
49,500
219,100
148,500
159,900
159,900148,500219,10049,500168,700166,700183,600148,300153,000152,000139,100134,700142,900152,000181,400235,600489,700710,200634,500297,900534,500576,600211,100319,000313,500484,900225,600213,90060,70037,600144,50054,87725,60025,10019,40016,35410,2008,3007,1007,8136,1008,2005,60005,6007,3009,7004,1852,20011,20010,0003,611000
   > Long-term Liabilities 
0
0
0
0
0
100
100
0
0
-100
0
0
1,400
2,300
2,500
673
600
600
400
423
500
300
200
183
100
100
0
0
0
0
0
136,300
135,500
461,100
443,300
411,700
239,100
33,500
32,100
51,900
67,600
62,400
58,600
50,400
46,100
37,800
30,800
30,400
29,800
26,600
26,500
320,800
319,300
315,800
314,200
314,200315,800319,300320,80026,50026,60029,80030,40030,80037,80046,10050,40058,60062,40067,60051,90032,10033,500239,100411,700443,300461,100135,500136,300000001001001832003005004234006006006732,5002,3001,40000-1000010010000000
       Long term Debt Total 
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
9,800
8,900
8,200
7,000
304,200
302,900
300,000
298,600
298,600300,000302,900304,2007,0008,2008,9009,80000000000000000000000000000000000000000000000000
       Other Liabilities 
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
136,300
135,500
461,100
443,300
189,800
188,200
33,500
32,100
51,900
47,500
46,800
44,500
38,600
36,800
31,100
26,000
20,600
20,900
18,400
19,500
16,600
16,400
15,800
15,600
15,60015,80016,40016,60019,50018,40020,90020,60026,00031,10036,80038,60044,50046,80047,50051,90032,10033,500188,200189,800443,300461,100135,500136,3000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
74,255
75,200
72,500
76,100
78,046
76,400
100,500
104,800
106,300
97,200
87,500
78,500
101,915
189,800
191,000
189,700
289,744
395,600
350,400
307,100
301,094
282,200
347,600
731,500
1,146,800
1,673,100
1,990,100
1,772,200
2,226,100
2,279,400
2,304,900
2,342,400
2,330,800
2,195,900
1,789,200
1,781,500
1,775,500
1,807,300
1,807,200
1,868,500
1,798,900
1,839,600
1,658,400
1,624,400
1,182,900
1,147,800
965,400
999,300
1,027,200
1,022,300
1,082,900
1,106,200
1,106,2001,082,9001,022,3001,027,200999,300965,4001,147,8001,182,9001,624,4001,658,4001,839,6001,798,9001,868,5001,807,2001,807,3001,775,5001,781,5001,789,2002,195,9002,330,8002,342,4002,304,9002,279,4002,226,1001,772,2001,990,1001,673,1001,146,800731,500347,600282,200301,094307,100350,400395,600289,744189,700191,000189,800101,91578,50087,50097,200106,300104,800100,50076,40078,04676,10072,50075,20074,255000
   Common Stock
0
0
0
7,933
0
0
0
7,934
0
0
0
0
0
0
0
9,562
0
0
0
10,832
0
0
0
11,684
0
0
0
12,600
0
0
0
12,900
2,279,400
2,304,900
2,342,400
12,900
2,195,900
1,789,200
1,781,500
12,900
1,807,300
1,807,200
1,868,500
13,000
1,839,600
1,658,400
1,624,400
13,000
1,147,800
12,980
12,980
12,976
12,976
12,976
12,976
12,97612,97612,97612,97612,98012,9801,147,80013,0001,624,4001,658,4001,839,60013,0001,868,5001,807,2001,807,30012,9001,781,5001,789,2002,195,90012,9002,342,4002,304,9002,279,40012,90000012,60000011,68400010,8320009,56200000007,9340007,933000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
278,280
0
0
0
280,060
0
0
0
0
0
0
0
317,127
0
0
0
556,629
0
0
0
711,174
0
0
0
757,600
0
0
0
855,100
0
0
0
839,500
0
0
0
914,900
0
0
0
951,800
1,839,600
1,658,400
1,624,400
867,000
1,147,800
965,400
999,300
1,014,224
1,022,300
1,082,900
1,106,200
1,106,2001,082,9001,022,3001,014,224999,300965,4001,147,800867,0001,624,4001,658,4001,839,600951,800000914,900000839,500000855,100000757,600000711,174000556,629000317,1270000000280,060000278,280000



Balance Sheet

Currency in SEK. All numbers in thousands.




Cash Flow

Currency in SEK. All numbers in thousands.




Income Statement

Currency in SEK. All numbers in thousands.