Admicom Oyj Balance Sheet

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

Millions EUR. 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	9.23	9.35	9.92	15.53	18.06
Cash & Short-Term Investments	9.23	9.35	9.92	15.53	18.06
Cash Growth	-1.27%	-5.76%	-36.12%	-13.98%	30.66%
Accounts Receivable	0.7	0.82	0.82	2.69	2.58
Other Receivables	0.31	0.3	0.11	0.12	0.11
Total Trade Receivables	1.02	1.12	0.93	2.81	2.69
Inventory	0.01	0.01	0.02	0.01	0.01
Other Current Assets	1.35	0.89	0.39	0.22	0.12
Total Current Assets	11.61	11.37	11.26	18.58	20.88
Net Property, Plant & Equipment	0.17	0.14	0.14	0.19	0.21
Other Intangible Assets	2.3	1.28	0.47	0.18	0.41
Goodwill	27.07	30.71	26.8	30.65	16.42
Long-Term Investments	0	0	0	0	0
Total Assets	41.15	43.5	38.68	49.61	37.93
Accounts Payable	0.37	0.43	0.57	0.32	0.08
Accrued Expenses	3.17	3.21	2.65	4.71	5.2
Current Portion of Long-Term Debt	0.07	4.05	0.01	0.01	-
Unearned Revenue	0.16	0.23	0.24	0.26	-
Other Current Liabilities	2.07	2.41	1.31	1.19	1.15
Total Current Liabilities	5.84	10.34	4.78	6.49	6.43
Long-Term Debt	0.11	0.2	4.07	13.08	-
Other Long-Term Liabilities	0.02	0.38	0.5	0.5	-
Total Long-Term Liabilities	0.13	0.59	4.57	13.58	-
Total Liabilities	5.98	10.93	9.36	20.07	6.43
Common Stock	0.11	0.11	0.11	0.11	0.11
Additional Paid-in Capital	16.81	16.21	15.31	15.31	17.8
Retained Earnings	18.26	16.2	13.82	13.98	13.49
Total Common Shareholders' Equity	35.17	32.52	29.23	29.4	31.4
Minority Interest	-	0.06	0.09	0.15	0.11
Shareholders' Equity	35.17	32.57	29.32	29.55	31.51
Total Liabilities & Equity	41.15	43.5	38.68	49.61	37.93
Total Debt	0.18	4.25	4.08	13.09	0
Net Cash (Debt)	9.05	5.1	5.84	2.44	18.06
Net Cash Growth	77.52%	-12.75%	139.05%	-86.47%	30.66%
Net Cash Per Share	1.81	1.02	1.17	0.49	3.67
Book Value	35.17	32.52	29.23	29.4	31.4
Book Value Per Share	7.02	6.53	5.88	5.90	6.37
Tangible Book Value	5.8	0.53	1.96	-1.44	14.56
Tangible Book Value Per Share	1.16	0.11	0.39	-0.29	2.96