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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	5.16	9.35	9.92	15.53	18.06	13.82
Cash & Short-Term Investments	5.16	9.35	9.92	15.53	18.06	13.82
Cash Growth	-53.20%	-5.76%	-36.12%	-13.98%	30.66%	-15.34%
Accounts Receivable	0.43	0.82	0.82	2.69	2.58	2.03
Other Receivables	0.15	0.72	0.28	0.23	0.13	0.14
Receivables	0.88	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	1.48	0.17	0.22	0.11	0.1	0.07
Other Current Assets	-	-0	-	-	-0	-
Total Current Assets	7.52	11.37	11.26	18.58	20.88	16.08
Property, Plant & Equipment	0.17	0.14	0.14	0.19	0.21	0.25
Long-Term Investments	0	0	0	0	0	0
Goodwill	29.23	30.71	26.8	30.65	16.42	9.49
Other Intangible Assets	1.86	1.28	0.46	0.18	0.41	0.51
Long-Term Deferred Charges	-	-	-	-	0	0
Other Long-Term Assets	0	-	0.02	-	-	-
Total Assets	38.78	43.5	38.68	49.61	37.93	26.34
Accounts Payable	0.4	0.43	0.57	0.32	0.08	0.05
Accrued Expenses	3.99	3.04	2.65	2.68	1.92	1.31
Current Portion of Long-Term Debt	0.04	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	2.59	1.52	1.43	1.15	0.81
Total Current Liabilities	6.42	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	6.95	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	14.92	16.2	13.82	13.98	13.49	9.92
Comprehensive Income & Other	16.81	16.21	15.31	15.31	17.8	12.49
Total Common Equity	31.83	32.52	29.23	29.4	31.4	22.51
Minority Interest	-	0.06	0.09	0.15	0.11	-
Shareholders' Equity	31.83	32.57	29.32	29.55	31.51	22.51
Total Liabilities & Equity	38.78	43.5	38.68	49.61	37.93	26.34
Total Debt	0.18	4.36	4.15	13.15	-	-
Net Cash (Debt)	4.97	4.99	5.78	2.38	18.06	13.82
Net Cash Growth	-26.46%	-13.56%	142.50%	-86.81%	30.66%	-15.34%
Net Cash Per Share	0.99	1.00	1.16	0.48	3.67	2.81
Filing Date Shares Outstanding	5.02	5.01	4.99	4.99	4.99	4.93
Total Common Shares Outstanding	5.02	5.01	4.99	4.99	4.93	4.93
Working Capital	1.1	1.03	6.48	12.1	14.46	12.25
Book Value Per Share	6.34	6.50	5.86	5.90	6.37	4.57
Tangible Book Value	0.75	0.53	1.98	-1.44	14.56	12.51
Tangible Book Value Per Share	0.15	0.11	0.40	-0.29	2.96	2.54
Machinery	-	0.74	0.72	0.72	0.68	0.65

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.