XMReality AB Balance Sheet

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	0.28	0.5	1.98	7.8	45.14
Cash & Short-Term Investments	0.28	0.5	1.98	7.8	45.14
Cash Growth	-44.09%	-74.80%	-74.60%	-82.73%	142.51%
Accounts Receivable	3.38	6.76	3.4	6.7	6.44
Other Receivables	-	1.11	0.22	20.05	0.76
Receivables	3.38	7.87	3.62	26.75	7.2
Inventory	0.26	0.28	0.36	0.24	0.39
Prepaid Expenses	-	0.84	1.42	2	0.79
Total Current Assets	3.92	9.48	7.38	36.79	53.53
Property, Plant & Equipment	0	0.03	0.09	0.12	0.15
Other Intangible Assets	16.96	19.57	20.03	16.17	10.43
Total Assets	20.89	29.08	27.5	53.07	64.11
Accounts Payable	-	4.49	1.9	2.72	2.11
Accrued Expenses	-	3.41	14.23	17.77	15.8
Current Portion of Long-Term Debt	0.14	1.67	1.67	-	-
Current Income Taxes Payable	-	-	0.33	0.23	0.07
Other Current Liabilities	11.7	14.21	0.96	1.18	0.81
Total Current Liabilities	11.84	23.77	19.08	21.9	18.79
Long-Term Debt	-	0.14	1.67	-	-
Other Long-Term Liabilities	-	-	-	-	0
Total Liabilities	11.84	23.91	20.75	21.9	18.79
Common Stock	9.05	6.19	5.25	2.58	2.05
Additional Paid-In Capital	-	275.05	250.31	245.54	229.78
Retained Earnings	-	-276.1	-248.8	-216.93	-186.52
Comprehensive Income & Other	-	0.02	-0.01	-0.02	-
Shareholders' Equity	9.05	5.17	6.75	31.17	45.32
Total Liabilities & Equity	20.89	29.08	27.5	53.07	64.11
Total Debt	0.14	1.81	3.33	-	-
Net Cash (Debt)	0.14	-1.31	-1.35	7.8	45.14
Net Cash Growth	-	-	-	-82.73%	146.93%
Net Cash Per Share	0.00	-0.00	-0.01	0.19	1.14
Filing Date Shares Outstanding	1,220	619.43	104.99	88.48	40.92
Total Common Shares Outstanding	1,220	619.43	104.99	51.65	40.92
Working Capital	-7.92	-14.29	-11.7	14.89	34.74
Book Value Per Share	0.01	0.01	0.06	0.60	1.11
Tangible Book Value	-7.91	-14.39	-13.28	15	34.89
Tangible Book Value Per Share	-0.01	-0.02	-0.13	0.29	0.85
Machinery	-	0.37	0.36	0.32	0.3

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