Fluicell AB 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	0.99	15.92	2.76	24.46	20.69	18.8
Cash & Short-Term Investments	0.99	15.92	2.76	24.46	20.69	18.8
Cash Growth	-94.37%	476.33%	-88.70%	18.18%	10.07%	122.83%
Accounts Receivable	1.12	0.33	0.22	1.52	0.58	1.02
Other Receivables	0.38	1.05	1.02	1.27	1.35	0.75
Receivables	1.5	1.38	1.24	2.79	1.93	1.77
Inventory	3.29	3.35	3.15	1.55	1.84	1.91
Prepaid Expenses	0.89	0.08	0.46	0.43	0.39	0.4
Total Current Assets	6.67	20.73	7.61	29.22	24.85	22.88
Property, Plant & Equipment	0.9	1.14	1.54	2.3	1.84	1.6
Other Intangible Assets	8.81	3.64	0.2	0.25	0.3	0.35
Other Long-Term Assets	0	-	-	-	-	-
Total Assets	16.38	25.51	9.34	31.77	26.98	24.83
Accounts Payable	1.24	0.9	1.5	0.86	1.05	0.74
Accrued Expenses	3.38	3.57	4.13	3.65	3.01	3.17
Current Income Taxes Payable	0.77	1.39	1.08	2.52	2.24	1.07
Current Unearned Revenue	-	-	-	1.01	1.36	0.18
Other Current Liabilities	0.19	0.2	2.21	0.28	0.21	0.19
Total Current Liabilities	5.58	6.05	8.92	8.32	7.87	5.33
Other Long-Term Liabilities	-	0.23	-	-	-	-
Total Liabilities	5.58	6.27	8.92	8.32	7.87	5.33
Common Stock	2.75	38.46	2.99	2.69	1.47	1.32
Additional Paid-In Capital	134.71	134.71	136.68	133.44	108.73	87.57
Retained Earnings	-126.66	-153.94	-139.25	-112.69	-91.09	-69.39
Comprehensive Income & Other	0	-	-	-	-	-
Shareholders' Equity	10.8	19.23	0.43	23.45	19.11	19.5
Total Liabilities & Equity	16.38	25.51	9.34	31.77	26.98	24.83
Net Cash (Debt)	0.99	15.92	2.76	24.46	20.69	18.8
Net Cash Growth	-94.37%	476.33%	-88.70%	18.18%	10.07%	446.99%
Net Cash Per Share	0.72	13.45	37.08	543.74	587.68	574.17
Filing Date Shares Outstanding	1.37	1.37	0.86	0.07	0.04	0.03
Total Common Shares Outstanding	1.37	1.37	0.08	0.07	0.04	0.03
Working Capital	1.09	14.68	-1.31	20.9	16.98	17.55
Book Value Per Share	7.86	14.00	5.47	335.04	501.98	569.10
Tangible Book Value	1.99	15.59	0.23	23.2	18.82	19.15
Tangible Book Value Per Share	1.45	11.35	2.94	331.53	494.21	559.00
Machinery	-	4.86	4.86	5.06	3.93	3.16

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.