FRA:B6E 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	1,039	1,140	904	1,361	1,045	404
Cash & Short-Term Investments	1,039	1,140	904	1,361	1,045	404
Cash Growth	74.92%	26.11%	-33.58%	30.24%	158.66%	-45.18%
Accounts Receivable	5,769	6,976	6,460	5,582	3,760	4,060
Other Receivables	2,789	405	602	558	345	465
Receivables	8,558	7,381	7,062	6,140	4,105	4,525
Inventory	4,637	4,159	3,874	3,332	3,424	3,053
Prepaid Expenses	-	395	255	254	197	186
Other Current Assets	-	87	65	123	7	-
Total Current Assets	14,234	13,162	12,160	11,210	8,778	8,168
Property, Plant & Equipment	1,639	1,584	1,302	274	493	534
Long-Term Investments	-	36	37	64	145	132
Goodwill	9,206	10,456	9,642	7,007	6,288	5,873
Other Intangible Assets	40,519	48,306	49,586	32,259	31,619	32,372
Long-Term Deferred Tax Assets	981	1,293	844	877	767	611
Long-Term Deferred Charges	-	209	352	747	517	546
Other Long-Term Assets	385	398	104	58	54	47
Total Assets	66,964	75,444	74,027	52,496	48,661	48,283
Accounts Payable	841	944	1,024	1,252	558	569
Accrued Expenses	-	5,771	5,460	5,296	4,779	4,250
Short-Term Debt	4,439	3,926	3,891	2,067	-	-
Current Portion of Long-Term Debt	-	-	4,922	3,729	1,768	4,015
Current Portion of Leases	109	134	148	134	114	111
Current Income Taxes Payable	-	744	74	23	40	518
Other Current Liabilities	8,592	1,081	3,576	2,356	1,502	980
Total Current Liabilities	13,981	12,600	19,095	14,857	8,761	10,443
Long-Term Debt	8,776	12,407	11,356	2,971	8,777	10,137
Long-Term Leases	265	268	168	200	247	308
Pension & Post-Retirement Benefits	-	276	210	87	148	144
Long-Term Deferred Tax Liabilities	4,502	6,702	6,680	3,797	3,605	3,464
Other Long-Term Liabilities	3,457	2,896	2,651	4,059	3,920	3,581
Total Liabilities	30,981	35,149	40,160	25,971	25,458	28,077
Common Stock	196	195	194	170	169	167
Additional Paid-In Capital	17,410	17,186	16,552	10,211	9,945	9,816
Retained Earnings	20,544	21,924	18,055	15,793	13,155	10,477
Comprehensive Income & Other	-2,173	981	-934	351	-66	-254
Total Common Equity	35,977	40,286	33,867	26,525	23,203	20,206
Minority Interest	6	9	-	-	-	-
Shareholders' Equity	35,983	40,295	33,867	26,525	23,203	20,206
Total Liabilities & Equity	66,964	75,444	74,027	52,496	48,661	48,283
Total Debt	13,589	16,735	20,485	9,101	10,906	14,571
Net Cash (Debt)	-12,550	-15,595	-19,581	-7,740	-9,861	-14,167
Net Cash Per Share	-36.40	-45.13	-60.07	-25.93	-33.22	-47.60
Filing Date Shares Outstanding	344.66	343.44	339.76	296.02	295.16	294.9
Total Common Shares Outstanding	344.66	343.44	339.76	296.02	295.16	294.9
Working Capital	253	562	-6,935	-3,647	17	-2,275
Book Value Per Share	104.39	117.30	99.68	89.61	78.61	68.52
Tangible Book Value	-13,748	-18,476	-25,361	-12,741	-14,704	-18,039
Tangible Book Value Per Share	-39.89	-53.80	-74.64	-43.04	-49.82	-61.17
Machinery	-	696	666	648	673	646
Construction In Progress	-	1,161	1,063	8	23	9

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