Solwers Oyj Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	11.21	11.63	15.95	18.48	12.64	6.1
Short-Term Investments	0.36	-	-	0.33	0.33	0.31
Trading Asset Securities	-	0.68	0.89	-	-	-
Cash & Short-Term Investments	11.57	12.31	16.84	18.82	12.97	6.41
Cash Growth	-18.09%	-26.89%	-10.51%	45.03%	102.34%	39.21%
Accounts Receivable	20.75	11.83	10.9	9.32	8.72	6.59
Other Receivables	1.17	1.35	0.37	4.32	4.27	2.73
Receivables	21.92	13.18	11.27	13.65	12.99	9.31
Inventory	0.52	0.55	0.15	0.17	0.16	0.26
Prepaid Expenses	-	5.28	4.08	-	-	-
Total Current Assets	34.01	31.32	32.33	33.57	26.77	16.1
Property, Plant & Equipment	6.48	7.38	7.3	5.65	5.85	4.82
Long-Term Investments	2.21	2.23	1.89	1.89	1.9	1.57
Goodwill	47.6	46.9	42	37.84	33.51	16.6
Other Intangible Assets	2.37	1.91	0.1	0.17	0.91	0.4
Long-Term Deferred Tax Assets	2.39	2.03	1.23	0.04	-	0.06
Long-Term Deferred Charges	-	1.12	0.89	1.12	-	-
Other Long-Term Assets	0.31	0.31	0.31	0.31	0.26	0.21
Total Assets	96.27	94.1	87.05	81.68	70.35	40.02
Accounts Payable	17.08	2.98	1.91	1.89	1.85	1.29
Accrued Expenses	-	7.3	6.74	5.97	4.55	3.23
Current Portion of Long-Term Debt	30.45	2.08	2.14	1.67	1.73	2.22
Current Portion of Leases	2.67	2.95	2.55	1.77	2.08	1.48
Current Income Taxes Payable	0.16	0.06	0.27	-	0.13	0.35
Other Current Liabilities	0.72	13.58	4.24	4.09	7.69	4.53
Total Current Liabilities	51.08	28.95	17.84	15.52	18.14	13.17
Long-Term Debt	0.59	19.61	18.1	18.18	14.12	11.21
Long-Term Leases	2.6	3.16	3.45	2.28	2.24	1.81
Long-Term Deferred Tax Liabilities	0.92	0.97	0.46	0.32	0.13	0.06
Other Long-Term Liabilities	0.39	0.53	6.8	7.22	3.81	1.02
Total Liabilities	55.57	53.22	46.64	43.52	38.45	27.28
Common Stock	1	1	1	1	1	1
Additional Paid-In Capital	0.02	0.02	0.02	0.02	0.02	0.02
Retained Earnings	2.1	2.25	2.46	0.49	-0.89	3.26
Comprehensive Income & Other	37.42	37.42	36.38	35.99	31.13	6.17
Total Common Equity	40.53	40.69	39.86	37.5	31.26	10.45
Minority Interest	0.17	0.18	0.55	0.65	0.65	2.29
Shareholders' Equity	40.7	40.87	40.41	38.16	31.91	12.74
Total Liabilities & Equity	96.27	94.1	87.05	81.68	70.35	40.02
Total Debt	36.31	27.8	26.24	23.9	20.17	16.72
Net Cash (Debt)	-24.74	-15.49	-9.4	-5.08	-7.19	-10.31
Net Cash Per Share	-2.44	-1.54	-0.95	-0.57	-0.99	-2.37
Filing Date Shares Outstanding	10.17	10.17	9.92	9.83	8.76	6.08
Total Common Shares Outstanding	10.17	10.17	9.92	9.83	8.58	4.54
Working Capital	-17.07	2.37	14.49	18.05	8.64	2.93
Book Value Per Share	3.99	4.00	4.02	3.81	3.64	2.30
Tangible Book Value	-9.44	-8.12	-2.23	-0.5	-3.16	-6.54
Tangible Book Value Per Share	-0.93	-0.80	-0.23	-0.05	-0.37	-1.44
Machinery	-	2.58	2.21	-	-	-

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