Synsam AB (publ)
STO:SYNSAM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Synsam AB (publ)
STO:SYNSAM
|
SE |
Balance Sheet
Balance Sheet Decomposition
Synsam AB (publ)
Synsam AB (publ)
Balance Sheet
Synsam AB (publ)
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
809
|
755
|
444
|
582
|
420
|
600
|
|
| Cash Equivalents |
809
|
755
|
444
|
582
|
420
|
600
|
|
| Total Receivables |
428
|
328
|
497
|
590
|
684
|
333
|
|
| Accounts Receivables |
313
|
328
|
450
|
551
|
644
|
297
|
|
| Other Receivables |
115
|
0
|
47
|
39
|
40
|
36
|
|
| Inventory |
383
|
451
|
597
|
707
|
832
|
893
|
|
| Other Current Assets |
0
|
122
|
106
|
53
|
97
|
186
|
|
| Total Current Assets |
1 620
|
1 656
|
1 644
|
1 932
|
2 033
|
1 956
|
|
| PP&E Net |
905
|
1 199
|
1 577
|
1 459
|
1 605
|
1 585
|
|
| PP&E Gross |
0
|
1 199
|
1 577
|
1 459
|
1 605
|
1 585
|
|
| Accumulated Depreciation |
0
|
1 175
|
1 414
|
1 613
|
1 862
|
2 043
|
|
| Intangible Assets |
4 666
|
2 129
|
2 085
|
1 932
|
1 853
|
1 707
|
|
| Goodwill |
0
|
2 536
|
2 627
|
2 609
|
2 645
|
2 566
|
|
| Long-Term Investments |
16
|
23
|
27
|
32
|
37
|
46
|
|
| Other Long-Term Assets |
51
|
60
|
59
|
72
|
71
|
85
|
|
| Other Assets |
0
|
2 536
|
2 627
|
2 609
|
2 645
|
2 566
|
|
| Total Assets |
7 258
N/A
|
7 603
+5%
|
8 019
+5%
|
8 036
+0%
|
8 244
+3%
|
7 945
-4%
|
|
| Liabilities | |||||||
| Accounts Payable |
173
|
703
|
728
|
892
|
812
|
545
|
|
| Accrued Liabilities |
0
|
307
|
319
|
345
|
377
|
431
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 085
|
267
|
317
|
786
|
374
|
380
|
|
| Other Current Liabilities |
626
|
445
|
430
|
466
|
516
|
456
|
|
| Total Current Liabilities |
1 884
|
1 722
|
1 794
|
2 489
|
2 079
|
1 812
|
|
| Long-Term Debt |
6 454
|
2 888
|
3 122
|
2 515
|
3 090
|
3 178
|
|
| Deferred Income Tax |
491
|
504
|
514
|
513
|
516
|
515
|
|
| Other Liabilities |
4
|
10
|
5
|
3
|
4
|
4
|
|
| Total Liabilities |
8 833
N/A
|
5 124
-42%
|
5 435
+6%
|
5 520
+2%
|
5 689
+3%
|
5 509
-3%
|
|
| Equity | |||||||
| Common Stock |
0
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
0
|
1 828
|
1 722
|
1 886
|
1 864
|
1 867
|
|
| Additional Paid In Capital |
0
|
4 306
|
4 306
|
4 306
|
4 306
|
4 306
|
|
| Other Equity |
1 575
|
0
|
1
|
95
|
112
|
4
|
|
| Total Equity |
1 575
N/A
|
2 479
N/A
|
2 584
+4%
|
2 516
-3%
|
2 555
+2%
|
2 436
-5%
|
|
| Total Liabilities & Equity |
7 258
N/A
|
7 603
+5%
|
8 019
+5%
|
8 036
+0%
|
8 244
+3%
|
7 945
-4%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
150
|
150
|
149
|
148
|
147
|
143
|
|