Medivir AB (publ) (LON:0GP7)

Medivir AB Balance Sheet

Financials in millions SEK. 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	5.2	62.53	169.52	117.43	221.17	70.01
Cash & Short-Term Investments	35.1	62.53	169.52	117.43	221.17	70.01
Cash Growth	-77.13%	-63.11%	44.35%	-46.90%	215.92%	-47.95%
Accounts Receivable	3.7	0.59	4.45	1.2	0.83	1.22
Other Receivables	-	2.8	4.21	3.67	3.17	6.61
Receivables	3.7	3.39	8.66	4.88	3.99	7.82
Prepaid Expenses	-	0.73	1.06	0.73	0.76	1.1
Other Current Assets	-	-	-	0	-	-
Total Current Assets	38.8	66.65	179.24	123.04	225.92	78.93
Property, Plant & Equipment	9	9.64	12.36	14.84	13.6	16.21
Other Intangible Assets	-	-	-	-	-	0.01
Long-Term Deferred Charges	96.3	96.31	96.31	96.31	96.31	96.31
Other Long-Term Assets	-0.1	-0	0	-0	-0	-
Total Assets	144	172.59	287.91	234.2	335.83	191.46
Accounts Payable	-	12.07	16.36	3.76	10.34	6.81
Accrued Expenses	-	17.74	17.09	6.52	10.39	10.47
Current Portion of Leases	-	2.46	2.27	2.11	1.05	1.6
Other Current Liabilities	33.4	16.2	23.01	15.62	19.93	15.8
Total Current Liabilities	33.4	48.47	58.72	28.01	41.72	34.67
Long-Term Leases	8	8.61	11.26	13.4	12.96	14.89
Other Long-Term Liabilities	-	-0	-0	-	-0	-0
Total Liabilities	41.4	57.07	69.99	41.41	54.68	49.56
Common Stock	57.3	57.31	52.69	27.87	27.87	188.49
Additional Paid-In Capital	926	926.02	910.27	805.35	804.94	420.8
Retained Earnings	-877.4	-864.5	-741.72	-637.18	-548.42	-463.66
Comprehensive Income & Other	-3.3	-3.31	-3.31	-3.24	-3.25	-3.74
Shareholders' Equity	102.6	115.52	217.93	192.79	281.15	141.91
Total Liabilities & Equity	144	172.59	287.91	234.2	335.83	191.46
Total Debt	8	11.07	13.54	15.51	14.02	16.49
Net Cash (Debt)	27.1	51.46	155.98	101.92	207.15	53.52
Net Cash Growth	-81.02%	-67.01%	53.04%	-50.80%	287.06%	-40.95%
Net Cash Per Share	0.24	0.45	2.58	1.83	3.92	2.20
Filing Date Shares Outstanding	112.17	112.17	104.49	55.72	55.72	24.28
Total Common Shares Outstanding	112.17	112.17	104.49	55.72	55.72	24.28
Working Capital	5.4	18.18	120.51	95.04	184.2	44.26
Book Value Per Share	0.91	1.03	2.09	3.46	5.05	5.85
Tangible Book Value	102.6	115.52	217.93	192.79	281.15	141.9
Tangible Book Value Per Share	0.91	1.03	2.09	3.46	5.05	5.85
Buildings	-	4.03	4.03	4.03	4.03	4.03
Machinery	-	4.29	4.29	4.29	3.9	8.94

Source: S&P Global Market Intelligence. Standard template. Financial Sources.