Scandinavian ChemoTech 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	3.67	0.95	0.92	5.85	8.68
Cash & Short-Term Investments	3.67	0.95	0.92	5.85	8.68
Cash Growth	286.51%	2.82%	-84.23%	-32.60%	484.65%
Accounts Receivable	2.68	1.25	0.12	0.86	0.65
Other Receivables	-	0.64	1.04	0.81	0.88
Receivables	2.68	1.89	1.16	1.67	1.53
Inventory	2.79	3.31	4.03	3.1	2.25
Prepaid Expenses	-	1.62	1.09	1.2	0.97
Other Current Assets	-	-	-0	-	-
Total Current Assets	9.14	7.77	7.2	11.82	13.44
Property, Plant & Equipment	0.12	0	0.01	0.04	0.07
Other Intangible Assets	3.79	2.09	2.2	2.09	1.76
Long-Term Deferred Charges	-	3.35	5.25	7.34	10.39
Other Long-Term Assets	0.16	0.17	0.21	0.42	0.15
Total Assets	13.2	13.38	14.87	21.7	25.81
Accounts Payable	-	1.42	2.39	1.82	1.01
Accrued Expenses	-	0.8	1.07	0.82	0.52
Current Portion of Long-Term Debt	-	-	-	-	0.05
Other Current Liabilities	10.01	5.18	0.38	5.07	0.31
Total Current Liabilities	10.01	7.4	3.84	7.71	1.89
Total Liabilities	10.01	7.4	3.84	7.71	1.89
Common Stock	3.19	11.67	8.97	6.01	4.82
Additional Paid-In Capital	-	116.89	111.05	95.63	84.27
Retained Earnings	-	-13.72	-21.09	-22.75	-17.74
Comprehensive Income & Other	-	-108.87	-87.9	-64.9	-47.43
Shareholders' Equity	3.19	5.98	11.03	13.99	23.92
Total Liabilities & Equity	13.2	13.38	14.87	21.7	25.81
Total Debt	-	-	-	-	0.05
Net Cash (Debt)	3.67	0.95	0.92	5.85	8.63
Net Cash Growth	286.51%	2.82%	-84.23%	-32.18%	-
Net Cash Per Share	0.15	0.05	0.07	0.59	1.00
Filing Date Shares Outstanding	25.45	23.34	17.94	12.01	9.63
Total Common Shares Outstanding	25.45	23.34	17.94	12.01	9.63
Working Capital	-0.88	0.37	3.36	4.11	11.54
Book Value Per Share	0.13	0.26	0.61	1.16	2.48
Tangible Book Value	-0.6	3.89	8.83	11.9	22.16
Tangible Book Value Per Share	-0.02	0.17	0.49	0.99	2.30
Machinery	-	0.32	0.32	0.32	0.32

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