Amido AB Balance Sheet

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2019
Period Ending	Sep '25 Sep 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	2016 - 2019
Cash & Equivalents	9.2	6.91	11.79	7.64	9.96	3.54	Upgrade
Short-Term Investments	0.51	0.53	0.99	20.71	10.87	8.37	Upgrade
Cash & Short-Term Investments	9.71	7.44	12.77	28.35	20.83	11.91	Upgrade
Cash Growth	31.20%	-41.72%	-54.95%	36.13%	74.84%	-38.78%	Upgrade
Accounts Receivable	6.29	6.57	5	6.13	4.92	2.86	Upgrade
Other Receivables	-	1.21	1.82	3.29	27.14	0.54	Upgrade
Receivables	6.29	7.78	6.82	9.42	32.06	3.41	Upgrade
Inventory	0.06	0.09	0.05	0.06	0.06	0.1	Upgrade
Prepaid Expenses	-	-	-	-	-	0.21	Upgrade
Other Current Assets	-	-	0	-	-	-	Upgrade
Total Current Assets	16.06	15.32	19.64	37.83	52.95	15.62	Upgrade
Property, Plant & Equipment	0.71	0.64	0.59	0.03	0.15	0.27	Upgrade
Long-Term Deferred Charges	-	26.79	29.05	25.35	20.26	16.24	Upgrade
Other Long-Term Assets	-	-0	-	-	-	-	Upgrade
Total Assets	44.08	42.75	49.29	63.21	73.35	32.13	Upgrade
Accounts Payable	-	1.25	1.82	1.79	2.78	0.5	Upgrade
Accrued Expenses	-	3.7	3.34	2.44	3.52	2.16	Upgrade
Short-Term Debt	-	-	-	-	0.16	0.16	Upgrade
Current Unearned Revenue	-	3.26	3.02	2.73	2.17	2.16	Upgrade
Other Current Liabilities	9.72	2.77	1.81	1.56	1.41	0.97	Upgrade
Total Current Liabilities	9.72	10.98	9.99	8.52	10.04	5.94	Upgrade
Other Long-Term Liabilities	-	-	-	-	-	0.16	Upgrade
Total Liabilities	9.72	10.98	9.99	8.52	10.04	6.11	Upgrade
Common Stock	34.36	0.91	0.91	0.91	0.91	0.73	Upgrade
Additional Paid-In Capital	-	68.89	68.89	68.89	68.45	26.74	Upgrade
Retained Earnings	-	-64.46	-59.2	-40.1	-25.95	-17.33	Upgrade
Comprehensive Income & Other	-	26.43	28.69	24.99	19.9	15.88	Upgrade
Shareholders' Equity	34.36	31.77	39.3	54.69	63.31	26.02	Upgrade
Total Liabilities & Equity	44.08	42.75	49.29	63.21	73.35	32.13	Upgrade
Total Debt	-	-	-	-	0.16	0.16	Upgrade
Net Cash (Debt)	9.71	7.44	12.77	28.35	20.67	11.75	Upgrade
Net Cash Growth	31.20%	-41.72%	-54.95%	37.20%	75.88%	-39.11%	Upgrade
Net Cash Per Share	0.35	0.28	0.48	1.06	0.93	0.55	Upgrade
Filing Date Shares Outstanding	27.28	26.87	26.87	26.87	26.87	21.35	Upgrade
Total Common Shares Outstanding	27.28	26.87	26.87	26.87	26.87	21.35	Upgrade
Working Capital	6.35	4.34	9.66	29.31	42.91	9.68	Upgrade
Book Value Per Share	1.26	1.18	1.46	2.04	2.36	1.22	Upgrade
Tangible Book Value	7.05	31.77	39.3	54.69	63.31	26.02	Upgrade
Tangible Book Value Per Share	0.26	1.18	1.46	2.04	2.36	1.22	Upgrade
Machinery	-	1.63	1.32	0.65	0.65	0.65	Upgrade

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