Admicom Oyj (HEL:ADMCM)

Admicom Oyj Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	7.89	9.35	9.92	15.53	18.06	13.82
Cash & Short-Term Investments	7.89	9.35	9.92	15.53	18.06	13.82
Cash Growth	-28.42%	-5.76%	-36.12%	-13.98%	30.66%	-15.34%
Accounts Receivable	0.8	0.82	0.82	2.69	2.58	2.03
Other Receivables	0.2	0.72	0.28	0.23	0.13	0.14
Receivables	1.29	1.85	1.1	2.92	2.71	2.17
Inventory	0.01	0.01	0.02	0.01	0.01	0.01
Prepaid Expenses	1.17	0.17	0.22	0.11	0.1	0.07
Other Current Assets	-	-0	-	-	-0	-
Total Current Assets	10.36	11.37	11.26	18.58	20.88	16.08
Property, Plant & Equipment	0.14	0.14	0.14	0.19	0.21	0.25
Long-Term Investments	0	0	0	0	0	0
Goodwill	29.65	30.71	26.8	30.65	16.42	9.49
Other Intangible Assets	1.58	1.28	0.46	0.18	0.41	0.51
Long-Term Deferred Charges	-	-	-	-	0	0
Other Long-Term Assets	-	-	0.02	-	-	-
Total Assets	41.73	43.5	38.68	49.61	37.93	26.34
Accounts Payable	0.42	0.43	0.57	0.32	0.08	0.05
Accrued Expenses	4.02	3.04	2.65	2.68	1.92	1.31
Current Portion of Long-Term Debt	4.09	4.05	0.01	0.01	-	-
Current Portion of Leases	-	0.05	0.03	0.02	-	-
Current Income Taxes Payable	-	0.17	-	0.15	1.56	0.19
Current Unearned Revenue	-	-	-	1.88	1.71	1.46
Other Current Liabilities	2.67	2.59	1.52	1.43	1.15	0.81
Total Current Liabilities	11.2	10.34	4.78	6.49	6.43	3.82
Long-Term Debt	0.14	0.2	4.07	13.08	-	-
Long-Term Leases	-	0.05	0.04	0.04	-	-
Other Long-Term Liabilities	0.39	0.33	0.46	0.46	-	-
Total Liabilities	11.73	10.92	9.36	20.07	6.43	3.82
Common Stock	0.11	0.11	0.11	0.11	0.11	0.11
Retained Earnings	13.62	16.2	13.82	13.98	13.49	9.92
Comprehensive Income & Other	16.21	16.21	15.31	15.31	17.8	12.49
Total Common Equity	29.94	32.52	29.23	29.4	31.4	22.51
Minority Interest	0.06	0.06	0.09	0.15	0.11	-
Shareholders' Equity	30	32.57	29.32	29.55	31.51	22.51
Total Liabilities & Equity	41.73	43.5	38.68	49.61	37.93	26.34
Total Debt	4.23	4.36	4.15	13.15	-	-
Net Cash (Debt)	3.66	4.99	5.78	2.38	18.06	13.82
Net Cash Growth	-45.89%	-13.56%	142.50%	-86.81%	30.66%	-15.34%
Net Cash Per Share	-	1.00	1.16	0.48	3.67	2.81
Filing Date Shares Outstanding	-	4.99	4.99	4.99	4.99	4.93
Total Common Shares Outstanding	-	4.99	4.99	4.99	4.93	4.93
Working Capital	-0.84	1.03	6.48	12.1	14.46	12.25
Book Value Per Share	-	6.52	5.86	5.90	6.37	4.57
Tangible Book Value	-1.29	0.53	1.98	-1.44	14.56	12.51
Tangible Book Value Per Share	-	0.11	0.40	-0.29	2.96	2.54
Machinery	-	0.74	0.72	0.72	0.68	0.65

Updated Jan 23, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.