Loomis AB (publ)
LOIMF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | $9 | $8 | $6 | $5 |
| Short-Term Investments | $0 | $0 | $0 | $0 |
| Receivables | $4 | $4 | $4 | $3 |
| Inventory | $0 | $1 | $0 | -$3 |
| Other Curr. Assets | $1 | $1 | $1 | $1 |
| Total Curr. Assets | $15 | $13 | $11 | $9 |
| Property Plant & Equip (Net) | $13 | $11 | $10 | $8 |
| Goodwill | $10 | $9 | $8 | $7 |
| Intangibles | $1 | $2 | $1 | $1 |
| Long-Term Investments | $0 | $0 | $1 | $0 |
| Tax Assets | $0 | $0 | $0 | $0 |
| Other NC Assets | $1 | $1 | $1 | $1 |
| Total NC Assets | $26 | $23 | $21 | $18 |
| Other Assets | $0 | $0 | $0 | -$0 |
| Total Assets | $40 | $36 | $32 | $27 |
| Liabilities | – | – | – | – |
| Payables | $1 | $1 | $1 | $1 |
| Short-Term Debt | $2 | $5 | $5 | $3 |
| Tax Payable | $1 | $1 | $0 | $0 |
| Deferred Revenue | $0 | $0 | $1 | $4 |
| Other Curr. Liab. | $9 | $4 | $4 | $3 |
| Total Curr. Liab. | $13 | $11 | $10 | $7 |
| LT Debt | $12 | $11 | $7 | $8 |
| Deferred Rev, NC | $0 | $0 | $0 | $0 |
| Deferred Tax Liab, NC | $0 | $1 | $0 | $0 |
| Other NC Liab. | $2 | $2 | $1 | $1 |
| Total NC Liab. | $14 | $13 | $9 | $10 |
| Other Liabilities | $0 | $0 | $0 | $0 |
| Cap. Leases | $7 | $5 | $4 | $3 |
| Total Liabilities | $27 | $24 | $19 | $17 |
| Equity | – | – | – | – |
| Pref Stock | $0 | $0 | $0 | $0 |
| Common Stock | $0 | $0 | $0 | $0 |
| Retained Earnings | $7 | $6 | $5 | $4 |
| AOCI | $2 | $2 | $2 | $1 |
| Other Equity | $5 | $5 | $5 | $5 |
| Total Equity | $14 | $13 | $12 | $10 |
| Supplemental Information | – | – | – | – |
| Minority Interest | $0 | $0 | $0 | $0 |
| Total Liab. & Tot. Equity | $40 | $36 | $32 | $27 |
| Net Debt | $5 | $8 | $6 | $6 |