Dicot Pharma AB (STO:DICOT)

Dicot Pharma AB Balance Sheet

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	69.2	113.42	47.34	9.38	30.33
Cash & Short-Term Investments	69.2	113.42	47.34	9.38	30.33
Cash Growth	-38.99%	139.58%	404.88%	-69.08%	49.20%
Other Receivables	8.3	3.47	2.3	1.14	1.01
Receivables	8.3	3.47	2.3	1.14	1.01
Inventory	8	5.38	3.4	1.49	-
Prepaid Expenses	-	1.35	0.5	0.34	0.4
Other Current Assets	-	-	-0	-	-
Total Current Assets	85.5	123.62	53.54	12.35	31.74
Property, Plant & Equipment	-	-	0.01	0.02	0.03
Total Assets	85.5	123.62	53.56	12.37	31.77
Accounts Payable	-	6.84	4.54	3.42	2.58
Accrued Expenses	-	4.05	3.98	1.19	0.66
Other Current Liabilities	12.1	1.07	0.64	2.41	0.19
Total Current Liabilities	12.1	11.96	9.16	7.01	3.42
Total Liabilities	12.1	11.96	9.16	7.01	3.42
Common Stock	14.1	12.45	5.72	17.14	12.86
Additional Paid-In Capital	339.3	299	180.76	86.15	81.67
Retained Earnings	-	-199.79	-142.09	-97.93	-66.18
Comprehensive Income & Other	-280	-	-	-	-
Shareholders' Equity	73.4	111.67	44.39	5.36	28.35
Total Liabilities & Equity	85.5	123.62	53.56	12.37	31.77
Net Cash (Debt)	69.2	113.42	47.34	9.38	30.33
Net Cash Growth	-38.99%	139.58%	404.88%	-69.08%	49.20%
Net Cash Per Share	0.04	0.10	0.09	0.08	0.47
Filing Date Shares Outstanding	2,009	1,779	817.56	137.1	102.9
Total Common Shares Outstanding	2,009	1,779	817.56	137.1	102.9
Working Capital	73.4	111.67	44.38	5.34	28.32
Book Value Per Share	0.04	0.06	0.05	0.04	0.28
Tangible Book Value	73.4	111.67	44.39	5.36	28.35
Tangible Book Value Per Share	0.04	0.06	0.05	0.04	0.28
Machinery	-	-	0.04	0.04	0.04

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