Odinwell AB Balance Sheet

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	2.84	2.64	4.55	11.12	12.29	19.45
Short-Term Investments	-	1.96	1.83	5.18	14.31	17.33
Cash & Short-Term Investments	2.84	4.6	6.38	16.29	26.61	36.78
Cash Growth	-14.54%	-27.95%	-60.82%	-38.76%	-27.67%	73467.52%
Other Receivables	0.08	0.49	0.5	0.44	0.12	0.63
Receivables	0.08	0.49	0.5	0.44	0.12	0.63
Prepaid Expenses	0.22	0.11	0.1	0.12	0.1	0.18
Total Current Assets	3.14	5.19	6.98	16.86	26.82	37.59
Property, Plant & Equipment	3	3.27	4.32	4.51	5.08	5.79
Other Intangible Assets	4.31	4.22	3.96	3.88	3.88	3.43
Long-Term Deferred Charges	25.38	24.43	20.43	15.68	11.11	7.45
Total Assets	35.84	37.11	35.7	40.92	46.89	54.26
Accounts Payable	0.29	0.36	0.81	1.12	1.01	1.09
Accrued Expenses	0.7	0.59	0.27	0.26	0.4	0.04
Current Income Taxes Payable	0.12	0.18	0.15	0.13	0.07	0.01
Other Current Liabilities	0.22	0.34	0.52	0.21	0.24	0.2
Total Current Liabilities	1.33	1.46	1.75	1.72	1.72	1.34
Total Liabilities	1.33	1.46	1.75	1.72	1.72	1.34
Common Stock	1.84	1.75	0.86	0.86	0.86	0.79
Additional Paid-In Capital	32.51	32.51	25.96	25.96	-	-
Retained Earnings	0.16	1.29	7.13	12.37	44.3	52.12
Comprehensive Income & Other	-	0.09	-	-0	-	-
Shareholders' Equity	34.5	35.65	33.95	39.2	45.16	52.91
Total Liabilities & Equity	35.84	37.11	35.7	40.92	46.89	54.26
Net Cash (Debt)	2.84	4.6	6.38	16.29	26.61	36.78
Net Cash Growth	-14.54%	-27.95%	-60.82%	-38.76%	-27.67%	73467.52%
Net Cash Per Share	-	0.09	0.27	0.68	1.12	1.64
Filing Date Shares Outstanding	-	48.73	23.97	23.97	23.97	22.02
Total Common Shares Outstanding	-	48.73	23.97	23.97	23.97	22.02
Working Capital	1.81	3.73	5.24	15.14	25.1	36.24
Book Value Per Share	-	0.73	1.42	1.64	1.88	2.40
Tangible Book Value	30.19	31.43	29.99	35.32	41.29	49.49
Tangible Book Value Per Share	-	0.64	1.25	1.47	1.72	2.25
Machinery	-	8	7.95	7.13	6.73	6.5