
SinterCast AB
STO:SINT

Balance Sheet
Balance Sheet Decomposition
SinterCast AB
Current Assets | 83.2m |
Cash & Short-Term Investments | 33.4m |
Receivables | 35.9m |
Other Current Assets | 13.9m |
Non-Current Assets | 54m |
PP&E | 8.2m |
Intangibles | 1.3m |
Other Non-Current Assets | 44.5m |
Balance Sheet
SinterCast AB
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
7
|
20
|
19
|
15
|
23
|
28
|
26
|
28
|
14
|
12
|
|
Cash |
7
|
20
|
19
|
15
|
23
|
28
|
26
|
28
|
14
|
12
|
|
Short-Term Investments |
38
|
28
|
26
|
15
|
10
|
5
|
0
|
0
|
0
|
0
|
|
Total Receivables |
13
|
17
|
17
|
16
|
23
|
29
|
28
|
27
|
35
|
42
|
|
Accounts Receivables |
13
|
17
|
17
|
16
|
23
|
29
|
26
|
26
|
34
|
37
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
5
|
|
Inventory |
4
|
4
|
4
|
4
|
7
|
8
|
9
|
10
|
17
|
14
|
|
Other Current Assets |
2
|
2
|
3
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
|
Total Current Assets |
63
|
71
|
69
|
53
|
65
|
72
|
65
|
67
|
68
|
70
|
|
PP&E Net |
2
|
1
|
2
|
2
|
2
|
5
|
7
|
6
|
6
|
9
|
|
PP&E Gross |
2
|
1
|
2
|
2
|
2
|
5
|
7
|
6
|
6
|
9
|
|
Accumulated Depreciation |
9
|
9
|
9
|
8
|
5
|
7
|
9
|
11
|
13
|
15
|
|
Intangible Assets |
2
|
4
|
5
|
8
|
8
|
7
|
6
|
6
|
5
|
2
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
5
|
1
|
0
|
|
Other Long-Term Assets |
29
|
30
|
31
|
32
|
36
|
44
|
44
|
48
|
51
|
51
|
|
Total Assets |
97
N/A
|
106
+10%
|
108
+1%
|
95
-12%
|
110
+16%
|
128
+16%
|
128
+0%
|
132
+3%
|
131
-1%
|
132
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
2
|
2
|
3
|
3
|
3
|
5
|
3
|
3
|
3
|
4
|
|
Accrued Liabilities |
4
|
7
|
7
|
5
|
4
|
5
|
4
|
7
|
9
|
9
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
|
Other Current Liabilities |
2
|
4
|
2
|
2
|
3
|
3
|
7
|
4
|
4
|
3
|
|
Total Current Liabilities |
8
|
13
|
12
|
9
|
11
|
14
|
16
|
15
|
17
|
18
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
2
|
1
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
8
N/A
|
13
+57%
|
12
-11%
|
9
-24%
|
11
+24%
|
16
+45%
|
19
+19%
|
18
-6%
|
19
+5%
|
18
-3%
|
|
Equity | |||||||||||
Common Stock |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
Retained Earnings |
30
|
40
|
42
|
32
|
45
|
58
|
56
|
60
|
58
|
61
|
|
Additional Paid In Capital |
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
|
Other Equity |
6
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
|
Total Equity |
88
N/A
|
93
+5%
|
96
+3%
|
86
-10%
|
99
+16%
|
112
+13%
|
109
-3%
|
114
+5%
|
112
-2%
|
114
+2%
|
|
Total Liabilities & Equity |
97
N/A
|
106
+10%
|
108
+1%
|
95
-12%
|
110
+16%
|
128
+16%
|
128
+0%
|
132
+3%
|
131
-1%
|
132
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|