Comintelli 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	3.35	3.78	2.36	6.89	3.98
Cash & Short-Term Investments	3.35	3.78	2.36	6.89	3.98
Cash Growth	-11.32%	59.84%	-65.66%	73.14%	9.54%
Accounts Receivable	4.89	6.18	6.91	5.71	4.68
Other Receivables	0.15	12.31	4.98	6.01	7.58
Receivables	5.05	18.49	11.89	11.71	12.27
Prepaid Expenses	7.56	0.44	0.6	0.26	0.46
Other Current Assets	-	-0	-	-0	-0
Total Current Assets	15.96	22.71	14.85	18.86	16.71
Other Intangible Assets	1.51	1.28	0.75	1.13	1.51
Long-Term Deferred Tax Assets	1.66	1.66	3.39	3.39	2.93
Other Long-Term Assets	-	0	-	-	-
Total Assets	19.13	25.65	19	23.38	21.14
Accounts Payable	0.45	0.79	1.59	0.62	0.61
Accrued Expenses	2.78	0.51	0.38	0.29	0.27
Short-Term Debt	-	0.59	2.37	-	-
Current Portion of Long-Term Debt	-	0.44	0.58	1.32	1.39
Current Unearned Revenue	-	0.74	1.13	1.6	0.74
Other Current Liabilities	4.47	6.12	6.73	4.46	3.43
Total Current Liabilities	7.69	9.19	12.78	8.28	6.44
Long-Term Debt	-	-	0.49	0.88	2.2
Other Long-Term Liabilities	-	0	0	-0	-
Total Liabilities	7.69	9.19	13.27	9.17	8.64
Common Stock	0.9	0.81	0.81	0.81	0.67
Additional Paid-In Capital	20.76	17.9	13.97	13.97	10.73
Retained Earnings	-10.22	-2.35	-9.05	-0.56	1.1
Comprehensive Income & Other	-	0.1	-0	-	-
Shareholders' Equity	11.44	16.45	5.73	14.22	12.5
Total Liabilities & Equity	19.13	25.65	19	23.38	21.14
Total Debt	-	1.03	3.44	2.2	3.59
Net Cash (Debt)	3.35	2.75	-1.07	4.68	0.39
Net Cash Growth	21.98%	-	-	1113.52%	-
Net Cash Per Share	0.33	0.31	-0.12	0.52	0.05
Filing Date Shares Outstanding	10.05	10.05	8.95	8.95	7.49
Total Common Shares Outstanding	10.05	8.95	8.95	8.95	7.49
Working Capital	8.27	13.52	2.08	10.58	10.27
Book Value Per Share	1.14	1.84	0.64	1.59	1.67
Tangible Book Value	9.93	15.18	4.97	13.09	11
Tangible Book Value Per Share	0.99	1.70	0.56	1.46	1.47

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