NGM:RLVNC Balance Sheet

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	1.32	1.67	3.17	0.67	0.05	1.32
Cash & Short-Term Investments	1.32	1.67	3.17	0.67	0.05	1.32
Cash Growth	37.66%	-47.24%	372.26%	1193.36%	-96.08%	-33.42%
Accounts Receivable	3.75	5.71	4.31	2.11	2.21	1.01
Other Receivables	2.43	0.78	0.99	0.42	0.36	1.02
Receivables	6.18	6.49	5.3	2.53	2.57	2.03
Prepaid Expenses	0.55	0.44	0.61	0.16	0.08	0.1
Other Current Assets	-	-	-	-	-	0.69
Total Current Assets	8.05	8.6	9.08	3.36	2.7	4.14
Property, Plant & Equipment	0.02	-	-	-	-	-
Goodwill	20.95	25.69	27.74	-	0.52	1.1
Other Intangible Assets	1.97	2.16	0.54	0.75	0.97	0.49
Long-Term Deferred Charges	0.38	1.22	0.69	1.77	1.75	1.13
Other Long-Term Assets	0.05	0.18	0.08	0.09	-	-
Total Assets	31.41	37.85	38.13	5.98	5.94	6.87
Accounts Payable	3.8	4.55	2.64	1.26	1.61	0.43
Accrued Expenses	2.08	2.3	2.19	0.28	0.2	1.05
Short-Term Debt	1.61	-	0.6	0.16	0.22	-
Current Portion of Long-Term Debt	-	1.2	0.13	0.46	-	-
Current Unearned Revenue	-	-	-	0.01	0.01	0.86
Other Current Liabilities	1.12	1.84	2.61	0.72	0.52	0.51
Total Current Liabilities	8.6	9.88	8.17	2.88	2.57	2.85
Long-Term Debt	-	1.8	-	-	1.12	1.78
Other Long-Term Liabilities	-	1	-	-	0.02	0.02
Total Liabilities	8.6	12.68	8.17	2.88	3.71	4.65
Common Stock	8.98	8.02	4.01	3.87	3.58	3.58
Additional Paid-In Capital	2.71	-	27.24	-	-	-
Retained Earnings	11.12	3.38	0.7	-0.77	-1.35	-1.36
Comprehensive Income & Other	-	13.74	-2.02	-	-	-
Total Common Equity	22.81	25.14	29.92	3.1	2.24	2.22
Minority Interest	-	0.03	0.03	-	-	-
Shareholders' Equity	22.81	25.17	29.95	3.1	2.24	2.22
Total Liabilities & Equity	31.41	37.85	38.13	5.98	5.94	6.87
Total Debt	1.61	3	0.73	0.61	1.34	1.78
Net Cash (Debt)	-0.3	-1.33	2.45	0.06	-1.29	-0.46
Net Cash Growth	-	-	4115.99%	-	-	-
Net Cash Per Share	-0.01	-0.06	0.22	0.01	-0.13	-0.05
Filing Date Shares Outstanding	25.31	22.59	22.59	10.9	10.09	10.09
Total Common Shares Outstanding	25.31	22.59	11.3	10.9	10.09	10.09
Working Capital	-0.56	-1.28	0.91	0.48	0.14	1.3
Book Value Per Share	0.90	1.11	2.65	0.28	0.22	0.22
Tangible Book Value	-0.11	-2.71	1.64	2.34	0.75	0.63
Tangible Book Value Per Share	-0.00	-0.12	0.15	0.22	0.07	0.06

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