Calliditas Therapeutics AB
NASDAQ:CALT
Balance Sheet
Balance Sheet Decomposition
Calliditas Therapeutics AB
Calliditas Therapeutics AB
Balance Sheet
Calliditas Therapeutics AB
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
25
|
24
|
57
|
646
|
754
|
996
|
956
|
1 249
|
974
|
|
| Cash |
25
|
24
|
57
|
646
|
754
|
996
|
956
|
1 249
|
974
|
|
| Total Receivables |
2
|
2
|
4
|
2
|
49
|
23
|
11
|
81
|
188
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
47
|
0
|
0
|
81
|
188
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
3
|
23
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
20
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
18
|
18
|
45
|
78
|
93
|
|
| Total Current Assets |
28
|
27
|
62
|
648
|
821
|
1 037
|
1 013
|
1 412
|
1 275
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
6
|
5
|
40
|
32
|
54
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
6
|
5
|
40
|
32
|
54
|
|
| Accumulated Depreciation |
0
|
1
|
1
|
1
|
2
|
4
|
5
|
19
|
8
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
16
|
461
|
399
|
438
|
431
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
49
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
17
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
2
|
2
|
4
|
7
|
8
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
1
|
4
|
14
|
26
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
49
|
|
| Total Assets |
28
N/A
|
27
-3%
|
62
+128%
|
648
+941%
|
845
+30%
|
1 506
+78%
|
1 460
-3%
|
1 953
+34%
|
1 859
-5%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
3
|
5
|
14
|
23
|
24
|
54
|
68
|
160
|
101
|
|
| Accrued Liabilities |
6
|
6
|
14
|
7
|
26
|
41
|
54
|
136
|
281
|
|
| Short-Term Debt |
0
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
2
|
4
|
10
|
10
|
13
|
|
| Other Current Liabilities |
1
|
1
|
1
|
1
|
1
|
6
|
4
|
18
|
13
|
|
| Total Current Liabilities |
10
|
42
|
29
|
30
|
53
|
106
|
135
|
325
|
407
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
4
|
1
|
213
|
729
|
967
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
80
|
31
|
40
|
42
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
64
|
72
|
93
|
109
|
|
| Total Liabilities |
10
N/A
|
42
+314%
|
29
-30%
|
30
+4%
|
57
+89%
|
296
+418%
|
452
+53%
|
1 187
+163%
|
1 524
+28%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
176
|
233
|
320
|
456
|
488
|
925
|
1 454
|
1 836
|
2 306
|
|
| Additional Paid In Capital |
194
|
218
|
353
|
1 072
|
1 275
|
2 133
|
2 460
|
2 591
|
2 643
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
5
|
|
| Total Equity |
18
N/A
|
14
N/A
|
33
N/A
|
618
+1 763%
|
788
+27%
|
1 210
+54%
|
1 008
-17%
|
766
-24%
|
335
-56%
|
|
| Total Liabilities & Equity |
28
N/A
|
27
-3%
|
62
+128%
|
648
+941%
|
845
+30%
|
1 506
+78%
|
1 460
-3%
|
1 953
+34%
|
1 859
-5%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
33
|
33
|
33
|
35
|
39
|
50
|
52
|
54
|
54
|
|