JM AB Balance Sheet

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	580	506	1,673	2,151	3,981
Cash & Short-Term Investments	580	506	1,673	2,151	3,981
Cash Growth	14.63%	-69.75%	-22.22%	-45.97%	31.08%
Accounts Receivable	11,925	13,176	16,171	17,271	9,521
Other Receivables	290	773	447	1,490	230
Receivables	12,215	13,949	16,618	18,761	9,751
Inventory	7,530	8,020	9,534	9,397	9,018
Prepaid Expenses	98	44	35	35	49
Other Current Assets	2,590	1,937	1,682	1,010	1,008
Total Current Assets	23,013	24,456	29,542	31,354	23,807
Property, Plant & Equipment	250	312	189	222	263
Long-Term Investments	175	151	125	124	141
Goodwill	203	215	217	219	180
Other Intangible Assets	12	6	-	-	-
Long-Term Deferred Tax Assets	2	2	1	-	1
Other Long-Term Assets	60	21	-1	-	-1
Total Assets	23,715	25,163	30,073	31,919	24,391
Accounts Payable	473	555	774	963	780
Accrued Expenses	652	791	863	1,265	1,418
Current Portion of Long-Term Debt	10,101	11,082	15,006	15,395	7,480
Current Portion of Leases	80	82	83	85	86
Current Income Taxes Payable	17	131	167	147	60
Current Unearned Revenue	113	325	69	287	979
Other Current Liabilities	1,643	1,182	1,355	1,963	990
Total Current Liabilities	13,079	14,148	18,317	20,105	11,793
Long-Term Debt	128	109	397	268	190
Long-Term Leases	474	465	554	624	628
Pension & Post-Retirement Benefits	1,493	1,560	1,546	1,404	1,761
Long-Term Deferred Tax Liabilities	317	323	436	606	584
Other Long-Term Liabilities	289	388	851	873	1,050
Total Liabilities	15,780	16,993	22,101	23,880	16,006
Common Stock	68	68	68	68	70
Additional Paid-In Capital	936	936	936	936	935
Retained Earnings	7,138	7,194	7,018	6,976	7,468
Comprehensive Income & Other	-207	-28	-50	59	-88
Shareholders' Equity	7,935	8,170	7,972	8,039	8,385
Total Liabilities & Equity	23,715	25,163	30,073	31,919	24,391
Total Debt	10,783	11,738	16,040	16,372	8,384
Net Cash (Debt)	-10,203	-11,232	-14,367	-14,221	-4,403
Net Cash Per Share	-158.17	-174.13	-222.73	-211.04	-63.30
Filing Date Shares Outstanding	64.5	64.5	64.5	64.5	68.65
Total Common Shares Outstanding	64.5	64.5	64.5	64.5	68.65
Working Capital	9,934	10,308	11,225	11,249	12,014
Book Value Per Share	123.01	126.66	123.59	124.63	122.14
Tangible Book Value	7,720	7,949	7,755	7,820	8,205
Tangible Book Value Per Share	119.68	123.23	120.22	121.23	119.52
Machinery	121	123	106	133	127

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