First Time Loading...

Stillfront Group AB (publ)
STO:SF

Watchlist Manager
Stillfront Group AB (publ) Logo
Stillfront Group AB (publ)
STO:SF
Watchlist
Price: 10.81 SEK -1.99% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

22.6B
-8%
Assets
Growth Rates:
1 Year
-6%
3 Years
+83%
5 Years
+770%
7 Years
+6 909%
10 Years
-
8.8B
-9%
Liabilities
Growth Rates:
1 Year
-11%
3 Years
+41%
5 Years
+478%
7 Years
+4 556%
10 Years
-
13.8B
-7%
Equity
Growth Rates:
1 Year
-3%
3 Years
+126%
5 Years
+1 180%
7 Years
+10 204%
10 Years
-

Balance Sheet Decomposition
Stillfront Group AB (publ)

22.6B
Assets
8.8B
Liabilities
22.6B
Assets
8.8B
Liabilities
Current Assets 1.6B
Cash & Short-Term Investments 807m
Receivables 823m
Non-Current Assets 21B
PP&E 116m
Intangibles 20.8B
Other Non-Current Assets 37m
Current Liabilities 1.5B
Other Current Liabilities 1.5B
Non-Current Liabilities 7.3B
Long-Term Debt 4.8B
Other Non-Current Liabilities 2.4B

Balance Sheet
Stillfront Group AB (publ)

Rotate your device to view
Balance Sheet
Currency: SEK
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
4
73
36
176
246
342
1 005
1 133
989
807
Cash Equivalents
4
73
36
176
246
342
1 005
1 133
989
807
Total Receivables
3
6
10
72
143
233
417
695
639
823
Accounts Receivables
0
3
6
0
102
175
287
437
539
0
Other Receivables
3
2
4
0
41
58
130
258
100
0
Other Current Assets
0
3
4
0
11
17
39
52
58
0
Total Current Assets
7
82
49
248
400
592
1 461
1 880
1 686
1 630
PP&E Net
0
0
1
10
14
75
113
127
157
116
PP&E Gross
0
0
0
0
14
0
0
0
157
0
Accumulated Depreciation
0
0
0
0
50
0
0
0
49
0
Intangible Assets
37
15
74
150
505
1 082
2 822
5 244
6 149
5 227
Goodwill
0
23
191
0
1 674
2 211
7 929
12 752
16 043
15 595
Note Receivable
0
0
0
0
0
0
0
0
0
0
Long-Term Investments
6
0
0
0
0
0
0
0
0
0
Other Long-Term Assets
1
1
8
0
5
92
41
46
91
37
Other Assets
0
23
191
0
1 674
2 211
7 929
12 752
16 043
15 595
Total Assets
50
N/A
122
+142%
323
+165%
408
+26%
2 598
+537%
4 052
+56%
12 366
+205%
20 049
+62%
24 126
+20%
22 605
-6%
Liabilities
Accounts Payable
0
5
3
0
66
84
74
139
151
0
Accrued Liabilities
0
7
12
0
30
11
205
374
397
0
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
0
0
0
0
35
49
30
631
123
27
Other Current Liabilities
7
4
5
245
251
379
1 062
1 742
1 304
1 464
Total Current Liabilities
7
16
20
245
382
523
1 371
2 886
1 975
1 491
Long-Term Debt
0
0
0
0
732
1 115
2 874
4 009
4 711
4 847
Deferred Income Tax
0
4
25
0
102
269
631
1 053
1 127
929
Minority Interest
4
5
20
0
15
18
17
23
6
8
Other Liabilities
4
0
124
99
286
186
1 344
2 306
2 071
1 492
Total Liabilities
15
N/A
26
+72%
188
+624%
343
+82%
1 517
+342%
2 111
+39%
6 237
+195%
10 277
+65%
9 890
-4%
8 767
-11%
Equity
Common Stock
0
4
4
0
16
18
24
27
36
36
Retained Earnings
0
100
81
0
184
154
74
1 205
3 259
2 773
Additional Paid In Capital
0
192
211
0
1 247
1 765
6 179
8 541
10 942
11 029
Other Equity
0
0
0
64
2
4
0
1
1
0
Total Equity
35
N/A
96
+172%
134
+41%
64
-52%
1 081
+1 586%
1 941
+80%
6 129
+216%
9 772
+59%
14 236
+46%
13 838
-3%
Total Liabilities & Equity
50
N/A
122
+142%
323
+165%
408
+26%
2 598
+537%
4 052
+56%
12 366
+205%
20 049
+62%
24 126
+20%
22 605
-6%
Shares Outstanding
Common Shares Outstanding
3
50
67
72
271
296
390
436
513
518

See Also

Summary
SF intrinsic value, competitors valuation, and company profile.
DCF Valuation
SF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SF stock valuation using valuation multiples.
Wall Street Estimates
SF price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SF stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.