Avsalt Group AB Balance Sheet

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018	2017
Period Ending	Jun '23 Jun 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018	2017
Cash & Equivalents	0.53	2.95	0.97	0.52	0.33	0.07	Upgrade
Cash & Short-Term Investments	0.53	2.95	0.97	0.52	0.33	0.07	Upgrade
Cash Growth	-80.70%	204.69%	84.56%	60.80%	353.52%	3370.62%	Upgrade
Accounts Receivable	0.13	0.07	0.11	0.03	-	-	Upgrade
Other Receivables	0.15	0.28	0.2	0.13	0.09	0	Upgrade
Receivables	0.28	0.35	0.3	0.15	0.09	0	Upgrade
Inventory	0.12	0.21	0.02	-	-	-	Upgrade
Prepaid Expenses	0.41	0.42	0.45	0.02	0.02	0.01	Upgrade
Other Current Assets	0.12	-	0.1	-	-	-	Upgrade
Total Current Assets	1.45	3.93	1.84	0.69	0.44	0.08	Upgrade
Property, Plant & Equipment	0.05	0.05	0.06	-	-	-	Upgrade
Other Intangible Assets	14.77	15	3.98	2.19	0.68	0.2	Upgrade
Other Long-Term Assets	0.03	-	0.02	0.06	-	-	Upgrade
Total Assets	16.3	18.98	5.9	2.93	1.12	0.28	Upgrade
Accounts Payable	1.65	0.29	0.74	0.37	0.19	0.09	Upgrade
Accrued Expenses	1.95	1.67	0.86	0.18	0.12	0.02	Upgrade
Current Income Taxes Payable	0.16	0.22	0.06	-	-	-	Upgrade
Other Current Liabilities	5.47	3.58	0.24	0.02	0.17	0.05	Upgrade
Total Current Liabilities	9.23	5.75	1.9	0.56	0.47	0.15	Upgrade
Long-Term Debt	-	-	-	0.12	-	-	Upgrade
Long-Term Deferred Tax Liabilities	1.29	1.55	-	-	-	-	Upgrade
Total Liabilities	10.52	7.3	1.9	0.69	0.47	0.15	Upgrade
Common Stock	1.8	1.65	0.63	0.06	0.06	0.05	Upgrade
Additional Paid-In Capital	33.12	33.93	21.43	4.74	1.25	-	Upgrade
Retained Earnings	-34.12	-29.86	-18.07	-2.57	-0.66	0.02	Upgrade
Comprehensive Income & Other	4.97	5.96	-	0.01	0	0.06	Upgrade
Shareholders' Equity	5.78	11.68	4	2.25	0.65	0.13	Upgrade
Total Liabilities & Equity	16.3	18.98	5.9	2.93	1.12	0.28	Upgrade
Total Debt	-	-	-	0.12	-	-	Upgrade
Net Cash (Debt)	0.53	2.95	0.97	0.4	0.33	0.07	Upgrade
Net Cash Growth	-	204.69%	142.27%	22.49%	353.52%	3370.62%	Upgrade
Net Cash Per Share	14.82	113.27	95.02	-	-	-	Upgrade
Filing Date Shares Outstanding	0.03	0.03	0.01	-	-	-	Upgrade
Total Common Shares Outstanding	0.03	0.03	0.01	-	-	-	Upgrade
Working Capital	-7.78	-1.82	-0.06	0.13	-0.04	-0.06	Upgrade
Book Value Per Share	199.34	439.67	392.05	-	-	-	Upgrade
Tangible Book Value	-8.99	-3.32	0.02	0.06	-0.04	-0.06	Upgrade
Tangible Book Value Per Share	-310.32	-124.85	2.11	-	-	-	Upgrade
Machinery	-	0.06	0.06	-	-	-	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.