AddLife 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	813	331	272	376	345
Cash & Short-Term Investments	813	331	272	376	345
Cash Growth	145.62%	21.69%	-27.66%	8.99%	59.72%
Accounts Receivable	1,511	1,561	1,485	1,351	1,089
Other Receivables	62	214	117	133	78
Receivables	1,573	1,775	1,602	1,484	1,167
Inventory	1,652	1,724	1,653	1,646	1,189
Prepaid Expenses	109	96	78	64	48
Other Current Assets	2	3	3	2	2
Total Current Assets	4,149	3,929	3,608	3,572	2,751
Property, Plant & Equipment	1,089	1,147	1,051	899	627
Long-Term Investments	16	20	75	10	9
Goodwill	5,449	5,537	5,303	5,313	4,528
Other Intangible Assets	1,897	2,298	2,553	2,990	2,559
Long-Term Deferred Tax Assets	10	19	46	51	11
Long-Term Deferred Charges	101	105	109	137	104
Other Long-Term Assets	-	-	-	85	7
Total Assets	12,711	13,055	12,745	13,057	10,596
Accounts Payable	1,047	1,098	981	957	796
Accrued Expenses	436	458	431	397	300
Short-Term Debt	-	212	440	746	450
Current Portion of Long-Term Debt	1,780	591	1,806	1,745	2,744
Current Portion of Leases	163	176	157	131	121
Current Income Taxes Payable	110	69	39	70	110
Current Unearned Revenue	52	85	73	90	80
Other Current Liabilities	403	496	378	320	311
Total Current Liabilities	3,991	3,185	4,305	4,456	4,912
Long-Term Debt	2,490	3,737	2,539	2,744	564
Long-Term Leases	341	355	347	225	224
Pension & Post-Retirement Benefits	58	62	64	60	82
Long-Term Deferred Tax Liabilities	324	374	415	459	489
Other Long-Term Liabilities	60	33	115	142	34
Total Liabilities	7,264	7,746	7,785	8,086	6,305
Common Stock	62	62	62	62	62
Additional Paid-In Capital	2,642	2,642	2,642	2,642	2,654
Retained Earnings	2,477	2,000	1,819	1,787	1,547
Comprehensive Income & Other	262	602	435	477	22
Total Common Equity	5,443	5,306	4,958	4,968	4,285
Minority Interest	4	3	2	3	6
Shareholders' Equity	5,447	5,309	4,960	4,971	4,291
Total Liabilities & Equity	12,711	13,055	12,745	13,057	10,596
Total Debt	4,774	5,071	5,289	5,591	4,103
Net Cash (Debt)	-3,961	-4,740	-5,017	-5,215	-3,758
Net Cash Per Share	-32.50	-38.90	-41.17	-42.66	-31.33
Filing Date Shares Outstanding	121.86	121.86	121.86	121.84	121.95
Total Common Shares Outstanding	121.86	121.86	121.86	121.84	121.95
Working Capital	158	744	-697	-884	-2,161
Book Value Per Share	44.66	43.54	40.69	40.78	35.14
Tangible Book Value	-1,903	-2,529	-2,898	-3,335	-2,802
Tangible Book Value Per Share	-15.62	-20.75	-23.78	-27.37	-22.98
Buildings	145	157	154	152	43
Machinery	1,772	1,881	1,699	1,604	943
Leasehold Improvements	37	48	30	26	20

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.