aXichem 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	4	3.08	14.36	4.31	6.55	9.45
Cash & Short-Term Investments	4	3.08	14.36	4.31	6.55	9.45
Cash Growth	-58.56%	-78.52%	233.23%	-34.20%	-30.73%	-21.45%
Accounts Receivable	-	3.55	5.22	3.55	5.11	2.45
Other Receivables	6.61	0.2	0.3	0.18	0.27	0.3
Total Trade Receivables	6.61	3.75	5.51	3.72	5.38	2.75
Inventory	7.59	7.94	7.76	8.83	6.08	2.59
Other Current Assets	-	0.35	0.44	0.64	1.61	0.36
Total Current Assets	18.2	15.12	28.07	17.5	18.53	15.15
Net Property, Plant & Equipment	0.01	0	0.01	0.03	0.05	0.09
Other Intangible Assets	45.55	45.97	46.21	43.97	42.67	43.54
Total Assets	63.76	61.1	74.28	61.49	61.25	58.77
Accounts Payable	-	1.33	2.33	1.13	0.8	1.25
Accrued Expenses	-	1.76	1.32	1.13	0.86	0.83
Short-Term Debt	-	4.73	0	-	-	-
Other Current Liabilities	4.3	0.03	0.03	0.03	0.03	0.39
Total Current Liabilities	4.3	7.84	3.68	2.28	1.68	2.47
Long-Term Debt	-	-	-	10.27	18.76	-
Other Long-Term Liabilities	-	0.38	0.44	0.41	0.49	-
Total Long-Term Liabilities	-	0.38	0.44	10.68	19.24	-
Total Liabilities	4.3	8.22	4.13	12.96	20.92	2.47
Common Stock	13.55	11.82	11.82	4.3	3.31	3.31
Additional Paid-in Capital	214.53	206.82	206.45	174.52	146.48	145.2
Retained Earnings	-168.65	-165.79	-148.14	-130.32	-109.48	-92.21
Total Common Shareholders' Equity	59.44	52.86	70.13	97.03	80.63	112.6
Minority Interest	0.02	0.02	0.02	0.02	0.02	0
Shareholders' Equity	59.46	52.88	70.16	97.05	80.65	112.6
Total Liabilities & Equity	63.76	61.1	74.28	61.49	61.25	58.77
Total Debt	-	4.73	0	10.27	18.76	0
Net Cash (Debt)	4	-1.64	14.36	-5.96	-12.21	9.45
Net Cash Growth	-58.56%	-	-	-	-	-21.45%
Net Cash Per Share	0.07	-0.03	0.37	-0.29	-0.74	0.58
Book Value	59.44	52.86	70.13	97.03	80.63	112.6
Book Value Per Share	0.99	0.89	1.82	4.78	4.88	6.89
Tangible Book Value	13.89	6.88	23.93	53.07	37.96	69.06
Tangible Book Value Per Share	0.23	0.12	0.62	2.61	2.30	4.23