Infrea AB (STO:INFREA)

FARO Technologies Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	71.5	155.8	66.9	125	106.7	111.1
Cash & Short-Term Investments	71.5	155.8	66.9	125	106.7	111.1
Cash Growth	-11.51%	132.89%	-46.48%	17.15%	-3.96%	-55.02%
Accounts Receivable	392.2	399.7	401.4	388.9	266.8	133.9
Other Receivables	163	18.5	18.7	35.5	25.8	18.6
Receivables	555.2	418.2	420.1	424.4	292.6	152.5
Inventory	24.6	32.4	31.6	27.6	20.8	15.1
Prepaid Expenses	-	11.1	10.5	9.8	9.1	4
Other Current Assets	-0.1	-0.1	-	-	-	-
Total Current Assets	651.2	617.4	529.1	586.8	429.2	282.7
Property, Plant & Equipment	274.5	320.5	352.9	328.2	282.8	253.5
Long-Term Investments	0.1	-	-	-	-	-
Goodwill	407.9	411.1	426.2	412.7	356.7	276.8
Other Intangible Assets	29.5	30.2	30.6	31	31.9	3.5
Other Long-Term Assets	-	0.3	0.1	0.9	1.2	1
Total Assets	1,363	1,380	1,339	1,360	1,102	817.5
Accounts Payable	194.7	162.1	191.2	206.8	106.6	68.3
Accrued Expenses	-	118.5	112.7	113.5	96.8	68.9
Current Portion of Long-Term Debt	82	28.8	32.4	71	56	49.1
Current Portion of Leases	-	51.5	46.5	37.5	28.1	29.6
Current Income Taxes Payable	-	4.4	2	2.6	-	-
Current Unearned Revenue	-	56	27.2	28.9	22.5	13.7
Other Current Liabilities	204.6	13.1	10.4	19.1	26	15.2
Total Current Liabilities	481.3	434.4	422.4	479.4	336	244.8
Long-Term Debt	256.2	167	194.8	170.4	165.7	92.1
Long-Term Leases	-	113.1	127.8	97.6	86.5	84.4
Long-Term Deferred Tax Liabilities	-	26.7	29.6	36.4	24.2	13.4
Other Long-Term Liabilities	26.5	0.7	0.7	0.6	0.6	0.4
Total Liabilities	764	741.9	775.3	784.4	613	435.1
Common Stock	599.2	1.2	0.8	0.8	0.8	0.7
Additional Paid-In Capital	-	474.5	392.9	392.8	374.5	274.6
Retained Earnings	-	161.9	169.9	181.6	113.3	107.1
Total Common Equity	599.2	637.6	563.6	575.2	488.6	382.4
Minority Interest	-	-	-	-	0.2	-
Shareholders' Equity	599.2	637.6	563.6	575.2	488.8	382.4
Total Liabilities & Equity	1,363	1,380	1,339	1,360	1,102	817.5
Total Debt	338.2	360.4	401.5	376.5	336.3	255.2
Net Cash (Debt)	-266.7	-204.6	-334.6	-251.5	-229.6	-144.1
Net Cash Per Share	-8.90	-7.58	-16.78	-12.77	-13.21	-8.61
Filing Date Shares Outstanding	29.98	29.98	19.99	20.09	19.36	16.73
Total Common Shares Outstanding	29.98	29.98	19.99	20.09	19.36	16.73
Working Capital	169.9	183	106.7	107.4	93.2	37.9
Book Value Per Share	19.98	21.26	28.20	28.63	25.24	22.85
Tangible Book Value	161.8	196.3	106.8	131.5	100	102.1
Tangible Book Value Per Share	5.40	6.55	5.34	6.54	5.17	6.10
Buildings	-	11.7	13.1	15.5	12	9.2
Machinery	-	407	419.6	473.2	427.1	343.9

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