Siili Solutions Oyj (HEL:SIILI)

Siili Solutions 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	8.74	20.33	29.02	36.32	20.39	21.66
Cash & Short-Term Investments	8.74	20.33	29.02	36.32	20.39	21.66
Cash Growth	-22.99%	-29.95%	-20.08%	78.08%	-5.83%	82.20%
Accounts Receivable	14.55	14.9	19.12	18.56	17.63	11.33
Other Receivables	7.68	4.32	4.06	2.84	0.56	0.32
Receivables	22.23	19.21	23.18	21.4	18.19	11.8
Prepaid Expenses	-	-	-	-	1.4	1.09
Other Current Assets	0	1.02	1.42	0.97	0.44	0.31
Total Current Assets	30.97	40.56	53.62	58.68	40.42	34.85
Property, Plant & Equipment	3.27	4.11	5.48	6.01	5.49	4.58
Long-Term Investments	0	0	0	0	0.01	0.1
Goodwill	33.66	31.87	32.49	31.87	28.1	18.82
Other Intangible Assets	7.67	7.67	8.21	9.13	6.73	2.68
Long-Term Deferred Tax Assets	0.94	0.23	0.02	0.09	0.11	0.04
Other Long-Term Assets	0.14	0.16	0.35	0.29	0.26	0.17
Total Assets	76.64	84.6	100.17	106.06	81.48	61.36
Accounts Payable	18.8	5.83	7.13	6.79	5.4	4.04
Accrued Expenses	-	10.37	9.63	11.29	9.71	8.76
Current Portion of Long-Term Debt	-	6.6	2.51	2.51	2.51	1.03
Current Portion of Leases	1.68	1.89	2.46	2.25	2.17	1.72
Current Income Taxes Payable	0.13	0.05	0.12	0.44	0.6	1.49
Current Unearned Revenue	-	0.97	1.31	1.89	1.57	0.51
Other Current Liabilities	7.03	5.55	15.56	9.65	5.6	9.01
Total Current Liabilities	27.64	31.26	38.72	34.83	27.56	26.54
Long-Term Debt	8.28	9.32	16.41	27.01	25.64	10.19
Long-Term Leases	1.08	1.48	1.84	2.6	2.54	2.45
Long-Term Deferred Tax Liabilities	1.03	0.96	1.12	1.32	0.87	0.61
Other Long-Term Liabilities	-0	-0	-	-	-	-
Total Liabilities	38.04	43.01	58.09	65.74	56.61	39.79
Common Stock	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings	12.59	16.42	16.22	14.35	12.39	9.31
Treasury Stock	-0.23	-0.46	-0.46	-	-	-
Comprehensive Income & Other	26.14	25.53	26.23	25.87	12.37	12.17
Shareholders' Equity	38.6	41.59	42.08	40.32	24.87	21.58
Total Liabilities & Equity	76.64	84.6	100.17	106.06	81.48	61.36
Total Debt	11.05	19.28	23.22	34.36	32.87	15.38
Net Cash (Debt)	-2.31	1.05	5.8	1.95	-12.48	6.27
Net Cash Growth	-	-81.92%	196.72%	-	-	-
Net Cash Per Share	-0.29	0.13	0.71	0.26	-1.78	0.90
Filing Date Shares Outstanding	8.15	8.11	8.11	8.13	7.02	7
Total Common Shares Outstanding	8.15	8.11	8.11	8.13	7.02	7
Working Capital	3.33	9.3	14.9	23.86	12.86	8.31
Book Value Per Share	4.74	5.13	5.19	4.96	3.54	3.08
Tangible Book Value	-2.72	2.05	1.38	-0.67	-9.96	0.08
Tangible Book Value Per Share	-0.33	0.25	0.17	-0.08	-1.42	0.01
Machinery	-	4.87	4.88	4.49	3.6	2.71
Construction In Progress	-	-	-	-	0.02	-

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