SSAB AB (publ)
SSAB AB (publ)
SSAB-B.ST
Valuace
68
Růst
85
Zdraví
72
Cena
kr 76.12
Dnes
-0.90 (-1.19%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (SEK)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues96.2296.22103.45119.49124.9895.8965.4076.4974.9466.0655.3556.8647.7535.0238.9244.6439.88
Cost of Revenues83.8383.8388.9396.94127.1072.4361.6270.1965.3458.5950.2452.5544.4333.2936.1339.8635.94
Gross Profit12.399.9414.5222.55-2.1223.473.786.299.607.475.114.313.321.732.794.783.95
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues22.1122.9625.6325.5223.6224.3728.2827.1526.4729.34
Cost of Revenues19.7919.6321.8922.5221.2921.6623.5822.4022.6223.30
Gross Profit2.323.333.743.012.332.724.704.753.856.04
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.390.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.006.055.564.624.074.964.694.214.174.643.732.942.982.932.83
Depreciation & Amortization4.074.074.213.6836.703.223.694.103.773.753.743.843.412.462.592.382.45
Total Operating Expenses6.324.016.636.053.285.204.575.085.214.274.084.853.613.012.942.272.86
Operating Income6.075.957.8616.47-4.2418.84-0.311.964.943.841.21-0.24-0.11-1.13-0.102.511.08
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.390.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.001.561.48
Depreciation & Amortization1.021.021.021.021.081.071.070.990.960.94
Total Operating Expenses1.601.461.601.651.841.471.651.481.561.66
Operating Income0.711.872.141.350.491.253.053.272.294.37
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.120.791.321.190.390.100.130.260.260.260.040.050.060.050.050.040.03
Interest Expense0.000.620.770.830.530.460.520.610.701.030.740.710.770.550.520.550.43
Other Expense0.160.280.450.25-0.40-0.42-0.49-0.390.01-0.33-0.71-0.63-1.30-0.45-0.55-0.51-0.40
IBT6.236.238.3116.72-4.6418.42-0.801.574.402.860.32-1.17-1.59-1.73-0.692.000.68
Income Tax Expense1.331.331.793.686.243.74-0.310.480.840.55-0.62-0.67-0.20-0.66-0.710.44-0.08
Net Income4.904.906.5213.03-10.8814.66-0.491.083.552.300.94-0.51-1.40-1.070.021.560.60
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income-0.100.050.040.130.090.090.110.160.000.08
Interest Expense0.000.000.000.000.000.000.000.000.000.00
Other Expense-0.050.050.040.130.090.090.020.060.070.08
IBT0.661.922.181.480.581.343.083.332.474.45
Income Tax Expense0.230.430.320.350.090.290.660.750.560.94
Net Income0.431.491.851.130.481.052.422.571.903.51
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPSkr0.00kr0.00kr0.00kr12.67kr-10.56kr14.24kr-0.48kr1.04kr3.45kr2.23kr1.04kr-0.92kr-2.36kr-2.33kr0.04kr3.41kr1.22
EPS Dilutedkr0.00kr0.00kr0.00kr12.67kr-10.56kr14.24kr-0.48kr1.04kr3.45kr2.23kr1.04kr-0.92kr-2.36kr-2.33kr0.04kr3.41kr1.22
Shares Outstanding1.001.001.001.031.031.031.031.031.031.030.790.550.590.460.460.460.46
Diluted Shares Outstanding1.001.001.001.031.031.031.031.031.031.030.790.550.590.460.460.460.46
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1.86$3.40
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1.86$3.40
Shares Outstanding1.001.001.001.001.001.001.001.001.021.03
Diluted Shares Outstanding1.001.001.001.001.001.001.001.001.021.03
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents23.8927.8128.9224.9013.807.053.592.604.253.882.713.012.123.001.651.31
Short Term Investments0.000.000.000.00-0.25-0.15-0.24-0.330.00-0.100.000.000.000.000.000.00
Total Cash & ST Investments23.8927.8128.9224.9013.807.053.592.604.253.882.713.012.123.001.651.31
Accounts Receivable15.9611.0210.7414.470.000.000.000.000.009.379.7112.230.000.000.000.00
Inventory32.3431.7832.4937.9125.6017.4420.3919.8116.0415.0012.6914.208.789.4411.6911.39
Other Current Assets0.003.421.790.000.000.000.0012.8712.242.190.060.096.125.927.717.70
Total Current Assets72.2074.0374.2977.2853.1933.7633.4235.2832.5230.4425.1829.5317.0218.3621.0420.41
Current Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Cash And Equivalents20.3023.8327.8123.1923.8928.9828.9227.7224.5227.01
Short Term Investments0.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments20.3023.8327.8123.1923.8928.9828.9227.7224.5227.01
Accounts Receivable13.8615.5112.2314.9714.5315.1010.7413.3614.7314.19
Inventory29.2228.9131.7831.4832.3432.9932.4935.6136.6235.92
Other Current Assets1.420.002.210.003.453.252.152.662.812.33
Total Current Assets64.8068.2574.0369.6372.2078.2274.2979.3478.6879.44
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment31.6933.2430.0428.4125.5024.3726.5323.9523.9325.8726.2826.5716.4717.6118.6917.06
Goodwill0.000.360.350.3530.3827.8731.2829.9927.7329.9127.8726.4217.7617.8818.9118.64
Intangible Assets1.511.161.151.071.081.021.231.441.922.703.293.962.152.733.644.31
Long-Term Investments1.461.411.050.001.561.351.261.310.000.940.000.000.000.000.000.00
Other Long-Term Assets0.000.000.961.980.000.000.000.001.080.001.051.801.881.360.460.47
Total Long-Term Assets35.2236.7033.5532.4458.8254.8460.5557.2054.9560.4759.9860.2038.9140.2642.4040.65
Total Assets107.42110.73107.84109.71112.0288.6093.9892.4987.4890.9185.1689.7355.9458.6263.4461.05
Long-Term Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Net Property, Plant & Equipment34.1932.6033.2431.6631.6931.2130.0430.1130.0329.09
Goodwill0.000.000.360.000.000.000.350.000.000.00
Intangible Assets1.711.581.161.481.511.531.501.511.551.98
Long-Term Investments1.361.301.411.451.461.481.461.661.851.78
Other Long-Term Assets0.000.000.000.000.000.000.000.000.000.00
Total Long-Term Assets37.6936.0136.7035.1435.2234.7933.5533.9033.9733.40
Total Assets102.49104.26110.73104.77107.42113.01107.84113.24112.65112.85
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable17.3118.8517.0019.5716.2211.0712.0713.3810.228.226.337.004.583.474.304.05
Short-Term Debt1.011.312.192.572.106.613.363.522.014.506.368.502.571.123.612.98
Other Current Liabilities7.335.986.088.411.280.840.824.001.260.970.891.090.210.140.170.19
Current Liabilities26.5727.2927.7730.5525.7722.3320.1221.3116.3216.9216.5120.339.107.009.978.99
Current Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Accounts Payable15.5715.4418.8516.3617.3118.3017.0018.8719.0917.42
Short-Term Debt0.951.001.310.971.012.212.192.133.882.69
Other Current Liabilities6.487.395.986.585.495.087.456.636.658.07
Current Liabilities23.8623.8227.2924.6226.5729.1627.7730.1531.8729.72
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt6.418.848.438.1010.4110.8311.889.6916.0518.7520.7521.1716.0918.2716.9416.79
Capital Leases2.403.162.912.502.592.452.630.070.550.540.300.360.020.020.000.00
Def. Tax Liability2.912.762.893.121.480.380.581.040.871.322.332.982.973.824.924.95
Total Liabilities39.0639.7139.8942.5238.5134.5133.5632.9734.1837.9740.7245.8528.7929.8532.6730.98
Long-Term Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Long-Term Debt8.468.678.848.638.818.648.438.758.998.69
Capital Leases3.113.223.163.132.402.222.153.023.313.16
Def. Tax Liability2.322.622.762.902.912.972.892.933.143.15
Total Liabilities35.4535.9139.7136.8939.0641.5839.8942.6444.8842.35
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock9.069.069.069.069.069.069.069.069.069.064.834.832.852.852.852.85
Retained Earnings20.8622.4821.9919.1535.3020.6621.2021.6419.1116.8015.8616.2017.7219.1019.7419.14
Comprehensive Income15.3616.4013.790.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Common Equity68.3070.9767.8767.1273.4853.9960.3159.4453.2352.8944.3943.8227.1328.7730.7729.89
Total Common Equity 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Common Stock9.069.069.069.069.069.069.069.069.069.06
Retained Earnings22.8923.6022.4821.9220.8623.4221.9921.4417.8722.89
Comprehensive Income0.0012.6116.4013.8315.3615.8513.7917.0017.7415.45
Total Common Equity67.0068.2970.9767.8468.3071.3667.8770.5367.6970.42
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt9.8210.1510.6210.6812.5117.4515.2413.2218.0623.2527.1129.6718.6619.3820.5519.76
Book Value68.3671.0267.9567.1973.5154.1060.4259.5253.2952.9444.4443.8827.1528.7730.7730.08
Other 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Total Debt0.040.050.050.050.060.080.080.080.080.08
Book Value67.0068.2970.9767.8468.3071.3667.8770.5367.6970.42
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income11.266.127.8613.03-4.3618.84-0.331.964.943.841.21-0.24-0.11-1.13-0.102.511.08
Depreciation & Amortization3.964.074.203.6836.703.263.694.223.773.753.743.843.412.462.592.382.45
Stock-Based Compensation0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Change Working Capital3.741.162.474.84-8.28-5.491.570.85-0.950.32-0.731.96-0.621.322.97-0.83-2.85
Change In Accounts Receivable1.160.000.541.160.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Accounts Payable-2.540.001.22-1.450.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Inventories5.130.001.405.13-10.39-7.572.100.15-3.46-1.21-1.871.53-0.060.692.08-0.24-3.36
Other Non-cash Items2.45-1.26-2.64-0.07-5.91-1.74-0.57-1.69-1.01-1.26-0.93-1.11-0.95-0.92-0.81-0.55-0.63
Cash from Operations17.290.000.0021.4718.1614.874.375.346.756.653.304.441.741.744.653.510.05
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.761.492.141.130.491.252.422.571.904.37
Depreciation & Amortization1.021.021.021.021.081.071.070.990.960.94
Stock-Based Compensation0.000.000.000.000.000.000.000.000.000.00
Change Working Capital3.470.64-0.62-2.343.610.48-0.15-1.483.761.60
Change In Accounts Receivable0.000.000.000.000.000.000.000.001.160.00
Change In Accounts Payable0.000.000.000.000.000.000.000.00-2.540.00
Change In Inventories0.000.000.000.000.000.000.000.005.130.00
Other Non-cash Items0.020.05-0.15-0.590.19-0.74-0.66-0.300.13-0.83
Cash from Operations0.000.000.000.000.000.000.000.006.756.07
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-7.23-13.53-8.22-6.57-4.95-3.38-2.20-2.94-2.45-1.60-1.33-2.55-1.67-0.81-1.43-3.11-2.01
Acquisitions1.460.01-0.04-0.01-0.51-0.13-0.23-1.14-0.01-0.01-0.05-0.040.33-0.020.00-0.10-0.56
Investments-0.020.000.000.000.000.000.110.020.140.050.000.250.00-0.020.000.000.00
Sales of Investment0.000.000.000.000.000.000.140.120.080.000.000.170.000.090.000.000.00
Other Investing Activities-0.020.000.001.291.571.240.000.00-0.04-0.020.050.000.070.050.05-0.030.06
Cash from Investing-5.810.000.00-5.29-3.89-2.27-2.18-3.95-2.28-1.58-1.32-2.16-1.27-0.72-1.38-3.24-2.51
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-5.44-3.07-3.77-1.26-3.000.00-1.25-2.03-2.97-0.98
Acquisitions0.000.10-0.01-0.13-0.040.00-0.040.750.750.00
Investments0.000.000.000.000.000.000.000.00-0.020.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.000.000.000.00-0.030.01
Cash from Investing0.000.000.000.000.000.000.000.00-2.27-0.98
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-3.070.000.00-0.56-2.32-10.01-10.62-8.26-9.47-9.25-8.77-6.78-8.13-1.10-3.72-1.78-4.00
Debt Issued0.0210.15-0.470.500.495.0812.8310.284.624.074.914.2219.130.382.552.5723.76
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.004.910.000.000.000.000.000.00
Repurchase of Common Stock-2.510.00-1.22-1.290.000.000.000.000.000.003.500.000.000.000.000.000.00
Dividends Paid-4.980.000.00-8.96-5.410.000.00-1.55-1.030.00-0.010.000.00-0.32-0.65-0.65-0.32
Other Financing Activities-2.360.000.00-1.967.014.9811.319.384.394.57-0.564.228.32-0.422.562.504.45
Cash from Financing-12.920.000.00-12.77-0.72-5.030.69-0.42-6.11-4.68-0.93-2.560.20-1.85-1.810.070.12
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.06-1.80
Debt Issued0.009.41-0.25-0.490.56-0.23-1.030.23-0.21-0.18
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock0.000.000.000.000.000.000.00-1.22-1.290.00
Dividends Paid0.000.000.000.000.000.000.000.000.000.00
Other Financing Activities0.000.000.000.000.000.000.000.00-4.60-0.18
Cash from Financing0.000.000.000.000.000.000.000.00-4.54-1.98
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-0.64-5.04-1.114.0211.106.753.451.00-1.650.371.17-0.300.89-0.881.360.33-2.34
Closing Cash Balance23.8922.7727.8128.9224.9013.807.053.602.604.253.882.713.012.123.001.651.31
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash2.48-0.01-3.53-3.984.62-0.70-5.090.061.203.20
Closing Cash Balance22.7720.2920.3023.8327.8123.1923.8928.9828.9227.72
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow10.06-3.453.6814.9113.2111.492.162.404.305.051.971.900.070.933.220.40-1.96
Real Free Cash Flow10.06-3.453.6814.9113.2111.492.162.404.305.051.971.900.070.933.220.40-1.96
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-0.180.13-1.37-2.042.370.131.44-0.253.785.10
Real Free Cash Flow-0.180.13-1.37-2.042.370.131.44-0.253.785.10
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader