NGM:CAPS 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	2.3	-	5.57	2.14	7.41
Cash & Short-Term Investments	2.3	-	5.57	2.14	7.41
Cash Growth	-	-	159.68%	-71.09%	54.68%
Accounts Receivable	0.02	0.03	0.18	-	0.06
Other Receivables	0.53	6.4	0.44	0.18	0.11
Receivables	0.54	6.43	1.6	1.12	0.17
Prepaid Expenses	0.41	0.53	0.18	0.28	0.17
Other Current Assets	-	-	-0	-	-
Total Current Assets	3.25	6.96	7.34	3.54	7.75
Property, Plant & Equipment	0.09	0.13	0.06	-	-
Long-Term Investments	40.88	43.32	30.6	29.1	19.58
Goodwill	0.38	0.63	4	7.91	10.45
Other Long-Term Assets	0.05	0.05	0.05	0.05	0.32
Total Assets	44.65	51.08	42.04	40.61	38.09
Accounts Payable	0.35	1.99	0.35	0.24	0.31
Accrued Expenses	0.5	0.14	0.31	0.09	0.16
Short-Term Debt	-	1.28	-	-	-
Current Income Taxes Payable	0.04	0.14	0.05	-	-
Other Current Liabilities	0.24	0.26	0.17	0.09	0.07
Total Current Liabilities	1.12	3.8	0.88	0.42	0.54
Total Liabilities	1.12	3.8	0.88	0.42	0.54
Common Stock	2.32	5.07	4.43	23.64	35.46
Additional Paid-In Capital	64.05	60.19	58.48	47.33	37.43
Retained Earnings	-22.84	-24.28	-21.75	-30.78	-35.34
Comprehensive Income & Other	-	6.3	-	-0	-
Shareholders' Equity	43.52	47.27	41.16	40.19	37.56
Total Liabilities & Equity	44.65	51.08	42.04	40.61	38.09
Total Debt	-	1.28	-	-	-
Net Cash (Debt)	2.3	-1.28	5.57	2.14	7.41
Net Cash Growth	-	-	159.68%	-71.09%	54.68%
Net Cash Per Share	2.48	-6.34	31.48	22.67	169.86
Filing Date Shares Outstanding	0.93	0.2	0.18	0.09	0.04
Total Common Shares Outstanding	0.93	0.2	0.18	0.09	0.04
Working Capital	2.12	3.15	6.45	3.12	7.22
Book Value Per Share	46.95	233.31	232.42	424.98	860.51
Tangible Book Value	43.15	46.65	37.16	32.28	27.11
Tangible Book Value Per Share	46.55	230.22	209.84	341.31	621.16
Machinery	-	0.16	-	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.