Xintela AB Balance Sheet

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	3.38	16.68	7.81	8.34	11.14	33.6
Cash & Short-Term Investments	3.38	16.68	7.81	8.34	11.14	33.6
Cash Growth	152.69%	113.60%	-6.40%	-25.09%	-66.85%	8055.58%
Accounts Receivable	0.01	1.36	0.1	-	-	-
Other Receivables	3.89	4.06	7.81	9.82	3.06	3.48
Receivables	3.89	5.43	7.91	9.82	3.06	3.48
Inventory	-	-	-	-	0.71	-
Prepaid Expenses	1.37	1.91	1.13	1.14	2.46	0.6
Other Current Assets	0	0	-	-0	-	-
Total Current Assets	8.64	24.01	16.84	19.3	17.36	37.68
Property, Plant & Equipment	0.44	0.79	1.36	4.58	8.12	8.88
Long-Term Investments	-	-	-	-	0.02	0.91
Other Intangible Assets	-	-	0.2	0.64	1.46	1.05
Other Long-Term Assets	-0	-	-0	-	-	0
Total Assets	9.08	24.8	18.4	24.52	26.96	48.51
Accounts Payable	6.64	2.84	7.48	8.85	6.88	2.71
Accrued Expenses	4.53	3.33	2.23	5.16	4.15	4.32
Short-Term Debt	-	-	-	-	-	10.9
Current Income Taxes Payable	-	-	0.08	0.4	0.17	0.23
Other Current Liabilities	25.78	24.59	4.21	4.33	13.25	2.75
Total Current Liabilities	36.95	30.75	14.02	18.74	24.45	20.91
Other Long-Term Liabilities	-	-	-	-	-	-0
Total Liabilities	36.95	30.75	14.02	18.74	24.45	20.91
Common Stock	20.99	19.97	17.01	9.23	2.67	2.22
Additional Paid-In Capital	385.65	376.56	349.93	305.92	242.71	208.44
Retained Earnings	-434.91	-403.04	-363.85	-309.76	-242.88	-183.05
Comprehensive Income & Other	0.39	0.56	1.29	0.39	-0	-
Shareholders' Equity	-27.88	-5.95	4.38	5.78	2.51	27.61
Total Liabilities & Equity	9.08	24.8	18.4	24.52	26.96	48.51
Total Debt	-	-	-	-	-	10.9
Net Cash (Debt)	3.38	16.68	7.81	8.34	11.14	22.7
Net Cash Growth	152.69%	113.60%	-6.40%	-25.09%	-50.94%	5409.95%
Net Cash Per Share	0.01	0.03	0.02	0.05	0.13	0.47
Filing Date Shares Outstanding	699.56	665.8	567.01	307.57	89.13	73.97
Total Common Shares Outstanding	699.56	665.8	567.01	307.57	89.13	73.97
Working Capital	-28.31	-6.74	2.83	0.56	-7.09	16.77
Book Value Per Share	-0.04	-0.01	0.01	0.02	0.03	0.37
Tangible Book Value	-27.88	-5.95	4.18	5.14	1.05	26.56
Tangible Book Value Per Share	-0.04	-0.01	0.01	0.02	0.01	0.36
Machinery	-	17.84	17.84	-	-	15.52

Source: S&P Global Market Intelligence. Standard template. Financial Sources.