Mantex 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	1.04	1.13	5.99	15.82	10.5	18.62
Cash & Short-Term Investments	1.04	1.13	5.99	15.82	10.5	18.62
Cash Growth	31.30%	-81.19%	-62.16%	50.70%	-43.62%	444.48%
Accounts Receivable	0.27	0.1	0.14	0.14	0.18	-
Other Receivables	-	-	1.01	0.48	0.96	1.07
Receivables	0.27	0.1	1.15	0.62	1.13	1.07
Inventory	7.09	7.09	6.74	6.55	4.95	2.29
Prepaid Expenses	0.54	0.51	0.35	0.19	0.87	0.5
Total Current Assets	8.94	8.83	14.23	23.18	17.46	22.49
Property, Plant & Equipment	0.71	0.8	1.2	0.13	0.68	1.04
Long-Term Investments	0.77	0.77	20.91	12.43	9.12	6.18
Other Long-Term Assets	8.08	8.09	-	-	-	-
Total Assets	18.5	18.48	36.34	35.75	27.26	29.71
Accounts Payable	1.21	1.09	1.43	1.57	1.38	0.98
Accrued Expenses	2.34	2.07	2.29	1.24	1.21	0.95
Current Portion of Long-Term Debt	-	-	1.7	-	-	-
Other Current Liabilities	7.84	4.52	0.8	0.75	0.42	0.21
Total Current Liabilities	11.4	7.69	6.23	3.56	3.01	2.14
Long-Term Debt	-	-	-	4.15	-	-
Other Long-Term Liabilities	5	5	-0	-	-	-
Total Liabilities	16.4	12.69	6.23	7.7	3.01	2.14
Common Stock	0.54	0.54	19.89	7.47	4.74	4.39
Additional Paid-In Capital	187.3	187.3	187.29	171.58	153.8	141.95
Retained Earnings	-185.74	-182.05	-177.07	-150.99	-134.3	-118.77
Comprehensive Income & Other	-	-0	-0	-	-	-
Shareholders' Equity	2.1	5.79	30.11	28.05	24.24	27.57
Total Liabilities & Equity	18.5	18.48	36.34	35.75	27.26	29.71
Total Debt	-	-	1.7	4.15	-	-
Net Cash (Debt)	1.04	1.13	4.29	11.68	10.5	18.62
Net Cash Growth	31.30%	-73.73%	-63.29%	11.22%	-43.62%	444.48%
Net Cash Per Share	0.48	0.52	5.55	18.62	26.85	57.18
Filing Date Shares Outstanding	2.17	2.17	1.67	0.63	0.43	0.37
Total Common Shares Outstanding	2.17	2.17	1.67	0.63	0.4	0.37
Working Capital	-2.46	1.14	8	19.63	14.44	20.35
Book Value Per Share	0.97	2.67	18.03	44.73	60.84	74.72
Tangible Book Value	2.1	5.79	30.11	28.05	24.24	27.57
Tangible Book Value Per Share	0.97	2.67	18.03	44.73	60.84	74.72
Machinery	-	-	3.25	2.05	2.05	2.14

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