FlexQube AB (publ)
STO:FLEXQ
Balance Sheet
Balance Sheet Decomposition
FlexQube AB (publ)
FlexQube AB (publ)
Balance Sheet
FlexQube AB (publ)
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
2
|
0
|
34
|
60
|
18
|
13
|
35
|
30
|
49
|
35
|
|
| Cash |
2
|
0
|
34
|
60
|
18
|
13
|
35
|
30
|
49
|
35
|
|
| Total Receivables |
0
|
2
|
4
|
18
|
23
|
20
|
38
|
45
|
35
|
33
|
|
| Accounts Receivables |
0
|
1
|
3
|
17
|
21
|
19
|
33
|
44
|
33
|
32
|
|
| Other Receivables |
0
|
1
|
1
|
1
|
2
|
2
|
5
|
2
|
1
|
1
|
|
| Inventory |
4
|
6
|
6
|
19
|
25
|
19
|
33
|
51
|
53
|
40
|
|
| Other Current Assets |
1
|
1
|
3
|
2
|
2
|
4
|
6
|
4
|
4
|
7
|
|
| Total Current Assets |
8
|
9
|
46
|
99
|
68
|
57
|
112
|
132
|
141
|
115
|
|
| PP&E Net |
0
|
0
|
0
|
2
|
3
|
2
|
3
|
5
|
5
|
5
|
|
| Intangible Assets |
1
|
2
|
2
|
6
|
18
|
16
|
15
|
17
|
25
|
21
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
8
N/A
|
12
+41%
|
49
+316%
|
108
+120%
|
89
-18%
|
75
-15%
|
130
+73%
|
154
+18%
|
171
+12%
|
141
-18%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
1
|
3
|
6
|
12
|
13
|
10
|
27
|
22
|
23
|
24
|
|
| Accrued Liabilities |
1
|
1
|
4
|
7
|
8
|
9
|
11
|
17
|
10
|
10
|
|
| Short-Term Debt |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
35
|
33
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
0
|
0
|
2
|
7
|
22
|
4
|
9
|
|
| Other Current Liabilities |
1
|
1
|
0
|
1
|
1
|
3
|
6
|
15
|
10
|
11
|
|
| Total Current Liabilities |
5
|
7
|
11
|
20
|
22
|
24
|
50
|
78
|
82
|
86
|
|
| Long-Term Debt |
2
|
2
|
1
|
1
|
1
|
9
|
8
|
4
|
4
|
2
|
|
| Other Liabilities |
1
|
3
|
1
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
|
| Total Liabilities |
8
N/A
|
11
+38%
|
13
+14%
|
21
+60%
|
23
+9%
|
33
+44%
|
58
+77%
|
84
+46%
|
88
+4%
|
90
+2%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
0
|
0
|
0
|
0
|
0
|
55
|
76
|
80
|
143
|
176
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
97
|
148
|
148
|
225
|
225
|
|
| Other Equity |
0
|
0
|
36
|
87
|
66
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
0
N/A
|
0
+255%
|
36
+8 543%
|
87
+142%
|
66
-24%
|
42
-36%
|
72
+70%
|
69
-4%
|
83
+20%
|
51
-39%
|
|
| Total Liabilities & Equity |
8
N/A
|
12
+41%
|
49
+316%
|
108
+120%
|
89
-18%
|
75
-15%
|
130
+73%
|
154
+18%
|
171
+12%
|
141
-18%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
7
|
7
|
8
|
8
|
8
|
13
|
13
|
|