Alimak Group AB (publ) (STO:ALIG)

Alimak Group AB Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	1,095	739	869	348	225.6
Short-Term Investments	30	27	33	50	17.9
Cash & Short-Term Investments	1,125	766	902	398	243.5
Cash Growth	46.87%	-15.08%	126.63%	63.45%	-33.34%
Accounts Receivable	1,673	1,692	1,748	1,026	1,084
Other Receivables	218	229	355	195	211.1
Receivables	1,891	1,921	2,103	1,221	1,295
Inventory	1,249	1,186	1,196	525	439
Prepaid Expenses	53	47	55	24	26.8
Other Current Assets	76	67	45	16	8.7
Total Current Assets	4,394	3,987	4,301	2,184	2,013
Property, Plant & Equipment	978	933	929	530	559.3
Long-Term Investments	9	8	-	-	-
Goodwill	6,109	5,882	5,950	2,362	2,260
Other Intangible Assets	2,412	2,465	2,647	531	532.3
Long-Term Deferred Tax Assets	148	160	168	124	142.9
Long-Term Deferred Charges	24	73	100	26	39.1
Other Long-Term Assets	243	175	232	145	72.2
Total Assets	14,317	13,683	14,327	5,902	5,619
Accounts Payable	444	436	468	292	246.1
Accrued Expenses	198	210	151	112	101.3
Short-Term Debt	-	28	2,132	60	48.7
Current Portion of Leases	113	92	105	70	56.5
Current Income Taxes Payable	115	73	156	61	56.4
Current Unearned Revenue	338	346	173	115	89.6
Other Current Liabilities	732	636	523	335	285.1
Total Current Liabilities	1,940	1,821	3,708	1,045	883.7
Long-Term Debt	3,428	3,579	4,537	491	666.8
Long-Term Leases	197	180	210	116	158.1
Long-Term Deferred Tax Liabilities	849	876	907	225	205.6
Other Long-Term Liabilities	129	155	461	93	80
Total Liabilities	6,717	6,728	9,950	2,062	2,092
Common Stock	2	2	1	1	1.1
Additional Paid-In Capital	5,286	5,277	2,871	2,903	2,915
Retained Earnings	1,705	1,363	1,018	765	612.7
Comprehensive Income & Other	607	313	487	171	-1
Shareholders' Equity	7,600	6,955	4,377	3,840	3,528
Total Liabilities & Equity	14,317	13,683	14,327	5,902	5,619
Total Debt	3,738	3,879	6,984	737	930.1
Net Cash (Debt)	-2,613	-3,113	-6,082	-339	-686.6
Net Cash Per Share	-24.62	-31.73	-112.30	-6.26	-12.68
Filing Date Shares Outstanding	105.83	105.83	53.42	53.72	54.16
Total Common Shares Outstanding	105.83	105.83	53.42	53.72	54.16
Working Capital	2,454	2,166	593	1,139	1,130
Book Value Per Share	71.81	65.72	81.94	71.48	65.14
Tangible Book Value	-921	-1,392	-4,220	947	735.2
Tangible Book Value Per Share	-8.70	-13.15	-79.00	17.63	13.58
Land	403	367	322	195	199.5
Machinery	919	907	909	728	680.5

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