Vitrolife AB Balance Sheet

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

Millions SEK. 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	809	1,135	861	578	630
Cash & Short-Term Investments	809	1,135	861	578	630
Cash Growth	-28.72%	31.82%	48.96%	-8.25%	-35.29%
Accounts Receivable	665	648	503	454	391
Other Receivables	131	86	79	88	39
Receivables	796	734	582	542	430
Inventory	413	422	413	405	313
Prepaid Expenses	74	66	57	47	32
Other Current Assets	-	-	1	-	2
Total Current Assets	2,092	2,357	1,914	1,572	1,407
Property, Plant & Equipment	515	428	349	318	333
Goodwill	4,443	10,121	9,591	13,874	12,995
Other Intangible Assets	3,835	4,209	4,253	4,603	4,494
Long-Term Deferred Tax Assets	153	144	111	102	92
Long-Term Deferred Charges	-	133	61	45	59
Other Long-Term Assets	86	54	50	37	49
Total Assets	11,124	17,446	16,329	20,551	19,429
Accounts Payable	208	203	171	181	173
Accrued Expenses	218	151	113	134	186
Current Portion of Long-Term Debt	-	115	114	153	429
Current Portion of Leases	43	45	33	29	27
Current Income Taxes Payable	15	26	19	27	25
Current Unearned Revenue	-	65	52	46	35
Other Current Liabilities	131	100	55	51	79
Total Current Liabilities	615	705	557	621	954
Long-Term Debt	1,490	1,837	1,875	1,988	1,944
Long-Term Leases	72	92	67	55	82
Pension & Post-Retirement Benefits	-	49	44	31	27
Long-Term Deferred Tax Liabilities	955	1,056	1,035	1,102	1,069
Other Long-Term Liabilities	97	66	28	14	12
Total Liabilities	3,229	3,805	3,606	3,811	4,088
Common Stock	28	28	28	28	28
Additional Paid-In Capital	13,543	13,544	13,544	13,544	13,544
Retained Earnings	-6,754	-1,608	-1,993	2,000	1,730
Comprehensive Income & Other	1,077	1,675	1,143	1,164	20
Total Common Equity	7,894	13,639	12,722	16,736	15,322
Minority Interest	1	2	1	4	19
Shareholders' Equity	7,895	13,641	12,723	16,740	15,341
Total Liabilities & Equity	11,124	17,446	16,329	20,551	19,429
Total Debt	1,605	2,089	2,089	2,225	2,482
Net Cash (Debt)	-796	-954	-1,228	-1,647	-1,852
Net Cash Per Share	-5.88	-7.04	-9.07	-12.16	-16.16
Filing Date Shares Outstanding	135.42	135.42	135.39	135.39	135.39
Total Common Shares Outstanding	135.42	135.42	135.39	135.39	135.39
Working Capital	1,477	1,652	1,357	951	453
Book Value Per Share	58.29	100.71	93.96	123.61	113.17
Tangible Book Value	-384	-691	-1,122	-1,741	-2,167
Tangible Book Value Per Share	-2.84	-5.10	-8.29	-12.86	-16.01
Buildings	-	129	124	-	92
Machinery	-	569	497	-	397
Construction In Progress	-	26	6	-	15

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