Jumpgate AB (NGM: GATE)

Jumpgate AB Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	9.02	7.91	0.86	4.79	3.91	0.61
Cash & Short-Term Investments	9.02	7.91	0.86	4.79	3.91	0.61
Cash Growth	-8.34%	815.64%	-81.94%	22.43%	540.21%	923.96%
Accounts Receivable	7.67	7.06	2.36	2.37	2.98	2.01
Other Receivables	1.8	1.01	2.08	0.98	0.51	0.52
Receivables	9.47	8.08	4.44	3.35	3.48	2.54
Inventory	-	-	-	0.03	0.03	-
Prepaid Expenses	3.14	0.86	1.33	0.83	0.35	0.19
Total Current Assets	21.63	16.85	6.64	8.99	7.77	3.34
Property, Plant & Equipment	0.41	0.71	0.33	0.38	0.15	0.05
Goodwill	87.71	96.78	24.66	22.72	15.3	-
Other Intangible Assets	2.57	3.21	-	-	1.53	0.68
Long-Term Deferred Charges	4.49	11.55	20.8	26.96	18.36	10.34
Other Long-Term Assets	-	-	1.05	1.56	2.1	5.2
Total Assets	116.81	129.09	53.48	60.6	45.21	19.61
Accounts Payable	3.03	4.4	3.2	1.74	1.25	3.85
Accrued Expenses	4.8	9.97	3.36	2.03	2.16	2.19
Current Income Taxes Payable	2.83	2.92	0.22	0.13	0.2	-
Other Current Liabilities	24.08	53.57	15.75	1.47	11.53	10.91
Total Current Liabilities	34.72	70.85	22.54	5.38	15.14	16.95
Long-Term Deferred Tax Liabilities	-	-	-	1.55	2.36	-
Other Long-Term Liabilities	3.35	4.26	-	0.96	0.75	-
Total Liabilities	38.08	75.11	22.54	7.89	18.26	16.95
Common Stock	27.95	13.25	3.95	3.87	1.76	2.72
Additional Paid-In Capital	188.87	172.75	119.35	119.37	71.67	52.3
Retained Earnings	-142.04	-132.02	-92.36	-70.6	-56.58	-59.68
Comprensive Income & Other	3.95	-0	-	0.08	-	7.32
Total Common Equity	78.73	53.98	30.94	52.71	16.84	2.66
Minority Interest	-	-	-	-	10.11	-
Shareholders' Equity	78.73	53.98	30.94	52.71	26.95	2.66
Total Liabilities & Equity	116.81	129.09	53.48	60.6	45.21	19.61
Net Cash (Debt)	9.02	7.91	0.86	4.79	3.91	0.61
Net Cash Growth	-8.34%	815.64%	-81.94%	22.43%	540.21%	923.96%
Net Cash Per Share	0.02	0.02	0.01	0.04	0.06	0.03
Filing Date Shares Outstanding	1,159	481.28	143.27	143.27	105.22	18.16
Total Common Shares Outstanding	1,159	481.28	143.27	143.27	63.73	18.16
Working Capital	-13.1	-54.01	-15.9	3.61	-7.37	-13.61
Book Value Per Share	0.07	0.11	0.22	0.37	0.26	0.15
Tangible Book Value	-11.56	-46.01	6.28	30	0.02	1.98
Tangible Book Value Per Share	-0.01	-0.10	0.04	0.21	0.00	0.11
Machinery	2.8	2.77	-	-	0.63	0.47

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