Luxbright 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	5.3	12.36	14.04	7.6	7.51
Cash & Short-Term Investments	5.3	12.36	14.04	7.6	7.51
Cash Growth	-57.14%	-12.00%	84.77%	1.19%	-74.56%
Accounts Receivable	5.96	1.49	0.83	0.13	1.08
Other Receivables	-	1.13	0.74	1.1	-
Receivables	5.96	2.62	1.57	1.22	1.08
Inventory	1.47	1.69	-	-	-
Prepaid Expenses	-	1	0.84	0.44	-
Other Current Assets	-	-0	-	-	-
Total Current Assets	12.73	17.66	16.45	9.26	8.59
Property, Plant & Equipment	9.36	5.49	7.06	4.67	1.1
Long-Term Investments	-	3.75	3.75	3.95	-
Other Intangible Assets	13.55	4.04	4.37	4.26	12.15
Long-Term Deferred Charges	-	12.06	9.05	9.05	-
Other Long-Term Assets	3.75	0	-	0	2.15
Total Assets	39.38	43	40.69	31.19	23.99
Accounts Payable	-	1.75	1.38	1.39	-
Accrued Expenses	-	3.48	2.09	1.15	-
Current Portion of Long-Term Debt	-	-	-	0.38	-
Current Income Taxes Payable	-	-	0.01	0.03	-
Other Current Liabilities	9.25	3.32	3.32	0.17	2.27
Total Current Liabilities	9.25	8.55	6.79	3.12	2.27
Long-Term Debt	3.24	0.25	0.21	0.21	1.1
Other Long-Term Liabilities	-	0	-	-	-
Total Liabilities	12.49	8.8	7	3.33	3.36
Common Stock	26.9	14.09	11.53	5.54	20.63
Additional Paid-In Capital	-	170.03	154.16	122.17	-
Retained Earnings	-	-149.92	-132	-99.84	-
Comprehensive Income & Other	-	-	-0	0	-
Shareholders' Equity	26.9	34.2	33.69	27.86	20.63
Total Liabilities & Equity	39.38	43	40.69	31.19	23.99
Total Debt	3.24	0.25	0.21	0.59	1.1
Net Cash (Debt)	2.05	12.1	13.83	7.01	6.41
Net Cash Growth	-83.03%	-12.52%	97.34%	9.34%	-76.86%
Net Cash Per Share	0.02	0.12	0.20	0.18	0.21
Filing Date Shares Outstanding	130.15	112.69	92.22	44.29	29.9
Total Common Shares Outstanding	130.15	112.69	92.22	44.29	29.9
Working Capital	3.48	9.11	9.66	6.14	6.32
Book Value Per Share	0.21	0.30	0.37	0.63	0.69
Tangible Book Value	13.35	30.16	29.32	23.6	8.48
Tangible Book Value Per Share	0.10	0.27	0.32	0.53	0.28
Machinery	-	10.03	9.67	5.79	-

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