Watchlist Manager

Watchlist

Price: 1.604 EUR 6.51%

Market Cap: €46.7m

F	Fractal Gaming Group AB F:5HS	SE
	Copperleaf Technologies Inc TSX:CPLF	CA
S	Shanghai Smith Adhesive New Material Co Ltd SSE:603683	CN
C	CleanTech Lithium plc LSE:CTL	JE
T	Telefield Inc KOSDAQ:091440	KR
F	Fastenal Co F:FAS	US
	Gestamp Automocion SA OTC:GMPUF	ES

Balance Sheet

Currency: SEK

	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023	Dec-2024
Assets
Cash & Cash Equivalents	13	15	15	4	4	20	51
Cash	0	0	0	0	4	0	0
Cash Equivalents	13	15	15	4	0	20	51
Total Receivables	82	110	96	101	111	111	187
Accounts Receivables	78	110	94	93	99	108	181
Other Receivables	3	0	3	8	12	3	6
Inventory	59	107	173	171	127	160	109
Other Current Assets	1	1	4	10	3	4	5
Total Current Assets	155	233	289	286	245	295	352
PP&E Net	14	20	26	46	52	53	50
PP&E Gross	14	20	26	46	52	53	50
Accumulated Depreciation	20	26	34	45	59	76	94
Intangible Assets	3	10	14	22	30	39	50
Goodwill	210	210	210	210	210	210	210
Other Long-Term Assets	0	0	0	1	0	0	0
Other Assets	210	210	210	210	210	210	210
Total Assets	382 N/A	473 +24%	539 +14%	565 +5%	537 -5%	597 +11%	662 +11%
Liabilities
Accounts Payable	108	166	165	123	93	159	187
Accrued Liabilities	10	13	18	16	22	26	30
Short-Term Debt	50	30	65	131	110	2	0
Current Portion of Long-Term Debt	2	2	1	3	4	14	4
Other Current Liabilities	9	13	6	2	12	12	10
Total Current Liabilities	178	224	255	275	240	213	231
Long-Term Debt	16	17	0	11	8	7	5
Deferred Income Tax	4	7	12	9	7	4	3
Minority Interest	0	0	0	0	0	0	0
Other Liabilities	1	2	2	3	4	5	6
Total Liabilities	200 N/A	249 +24%	268 +8%	298 +11%	259 -13%	230 -11%	246 +7%
Equity
Common Stock	0	0	0	1	1	1	1
Retained Earnings	3	46	93	89	100	189	237
Additional Paid In Capital	178	178	178	178	178	178	179
Other Equity	0	0	0	0	0	1	0
Total Equity	181 N/A	224 +24%	271 +21%	267 -1%	278 +4%	367 +32%	416 +13%
Total Liabilities & Equity	382 N/A	473 +24%	539 +14%	565 +5%	537 -5%	597 +11%	662 +11%
Shares Outstanding
Common Shares Outstanding	29	29	29	29	29	29	29

Fractal Gaming Group AB
F:5HS