Qbrick 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	2.46	3.93	8.76	18.49	35.21
Cash & Short-Term Investments	2.46	3.93	8.76	18.49	35.21
Cash Growth	-37.30%	-55.11%	-52.65%	-47.49%	460.89%
Accounts Receivable	3.87	4.33	3.14	7.07	3.58
Other Receivables	0.89	0.84	5.81	0.85	2.44
Receivables	4.76	5.16	8.95	7.92	6.02
Inventory	-	-	-	-	0.03
Prepaid Expenses	1.06	1.02	0.5	1.01	1.41
Other Current Assets	-	-	-	-	-0
Total Current Assets	8.28	10.11	18.2	27.43	42.67
Property, Plant & Equipment	0.23	0.39	0.42	0.09	0
Goodwill	-	6.65	7.28	6.34	-
Other Intangible Assets	21.48	-	-	-	-
Long-Term Deferred Charges	-	19.55	22.7	22.3	22.42
Other Long-Term Assets	0.09	0.09	0.16	0.16	0.77
Total Assets	30.08	36.79	48.76	56.31	65.87
Accounts Payable	-	1.61	2.85	3.36	3.12
Accrued Expenses	6.27	5.84	6.58	5.41	3.96
Short-Term Debt	1.9	-	-	-	-
Current Income Taxes Payable	-	-	-	0.11	-
Other Current Liabilities	7.68	2.7	2.98	2.54	2.62
Total Current Liabilities	15.85	10.15	12.41	11.42	9.71
Long-Term Deferred Tax Liabilities	-	0.08	0.08	0.08	-
Other Long-Term Liabilities	-	4.8	3	0	-
Total Liabilities	15.85	15.03	15.49	11.49	9.71
Common Stock	1.87	1.56	0.9	0.9	0.84
Additional Paid-In Capital	68.68	68.68	76.87	65.86	65.36
Retained Earnings	-56.32	-48.48	-44.5	-21.95	-10.04
Shareholders' Equity	14.23	21.76	33.27	44.81	56.16
Total Liabilities & Equity	30.08	36.79	48.76	56.31	65.87
Total Debt	1.9	-	-	-	-
Net Cash (Debt)	0.57	3.93	8.76	18.49	35.21
Net Cash Growth	-85.60%	-55.11%	-52.65%	-47.49%	460.89%
Net Cash Per Share	0.01	0.05	0.19	0.41	0.84
Filing Date Shares Outstanding	93.46	77.92	45.15	45.15	42.15
Total Common Shares Outstanding	93.46	77.92	45.15	45.15	42.15
Working Capital	-7.58	-0.04	5.79	16.01	32.96
Book Value Per Share	0.15	0.28	0.74	0.99	1.33
Tangible Book Value	-7.26	15.11	25.99	38.47	56.16
Tangible Book Value Per Share	-0.08	0.19	0.58	0.85	1.33
Machinery	-	0.83	0.72	0.32	0.01

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