Admicom Oyj (HEL: ADMCM)

Admicom Oyj Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	11.02	9.92	15.53	18.06	13.82	16.32
Cash & Short-Term Investments	11.02	9.92	15.53	18.06	13.82	16.32
Cash Growth	110.04%	-36.12%	-13.98%	30.66%	-15.34%	51.48%
Accounts Receivable	0.57	2.73	2.69	2.58	2.03	1.8
Other Receivables	0.91	0.28	0.23	0.13	0.14	0.65
Receivables	1.48	3.01	2.92	2.71	2.17	2.45
Inventory	0.02	0.02	0.01	0.01	0.01	0.01
Prepaid Expenses	-	0.22	0.11	0.1	0.07	0.1
Other Current Assets	0	-	-	-0	-	-
Total Current Assets	12.52	13.17	18.58	20.88	16.08	18.88
Property, Plant & Equipment	0.13	0.14	0.19	0.21	0.25	0.24
Long-Term Investments	0	0	0	0	0	-
Goodwill	26.46	26.8	30.65	16.42	9.49	0.2
Other Intangible Assets	0.77	0.46	0.18	0.41	0.51	0.81
Long-Term Deferred Charges	-	-	-	0	0	0.01
Other Long-Term Assets	-0	0.02	-	-	-	-
Total Assets	39.88	40.58	49.61	37.93	26.34	20.15
Accounts Payable	0.63	0.57	0.32	0.08	0.05	0.13
Accrued Expenses	3.59	2.65	2.68	1.92	1.31	1
Current Portion of Long-Term Debt	0	0.01	0.01	-	-	-
Current Portion of Leases	-	0.03	0.02	-	-	-
Current Income Taxes Payable	-	-	0.15	1.56	0.19	0.74
Current Unearned Revenue	-	1.91	1.88	1.71	1.46	-
Other Current Liabilities	2.25	1.52	1.43	1.15	0.81	1.95
Total Current Liabilities	6.47	6.69	6.49	6.43	3.82	3.82
Long-Term Debt	4.25	4.07	13.08	-	-	-
Long-Term Leases	-	0.04	0.04	-	-	-
Other Long-Term Liabilities	0.39	0.46	0.46	-	-	-
Total Liabilities	11.11	11.26	20.07	6.43	3.82	3.82
Common Stock	0.11	0.11	0.11	0.11	0.11	0.11
Retained Earnings	13.32	13.82	13.98	13.49	9.92	6.73
Comprehensive Income & Other	15.31	15.31	15.31	17.8	12.49	9.49
Total Common Equity	28.73	29.23	29.4	31.4	22.51	16.33
Minority Interest	0.04	0.09	0.15	0.11	-	-
Shareholders' Equity	28.77	29.32	29.55	31.51	22.51	16.33
Total Liabilities & Equity	39.88	40.58	49.61	37.93	26.34	20.15
Total Debt	4.26	4.15	13.15	-	-	-
Net Cash (Debt)	6.76	5.78	2.38	18.06	13.82	16.32
Net Cash Growth	519.98%	142.50%	-86.81%	30.66%	-15.34%	51.48%
Net Cash Per Share	1.36	1.16	0.48	3.67	2.81	3.37
Filing Date Shares Outstanding	4.99	4.99	4.99	4.99	4.93	4.88
Total Common Shares Outstanding	4.99	4.99	4.99	4.93	4.93	4.88
Working Capital	6.05	6.48	12.1	14.46	12.25	15.06
Book Value Per Share	5.76	5.86	5.90	6.37	4.57	3.34
Tangible Book Value	1.5	1.98	-1.44	14.56	12.51	15.31
Tangible Book Value Per Share	0.30	0.40	-0.29	2.96	2.54	3.14
Machinery	-	0.72	0.72	0.68	0.65	0.58

Source: S&P Capital IQ. Standard template. Financial Sources.