Opter AB (publ) (STO:OPTER)

Opter AB 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	33.72	29.87	27.73	23.39	21.45	8.95
Cash & Short-Term Investments	33.72	29.87	27.73	23.39	21.45	8.95
Cash Growth	6.21%	7.69%	18.57%	9.04%	139.72%	0.30%
Accounts Receivable	14.88	14.17	10.94	9.58	7.93	6.89
Other Receivables	1.29	-0.59	0.35	0.34	0.69	0.16
Receivables	16.17	13.58	11.29	9.92	8.62	7.05
Prepaid Expenses	-	1.53	1.22	1.09	0.98	1.11
Other Current Assets	-	0.24	0.17	-	-	-
Total Current Assets	49.89	45.22	40.41	34.4	31.04	17.11
Property, Plant & Equipment	-	-	-	0.07	0.14	0.21
Other Intangible Assets	-	-	0	0.04	0.07	0.11
Total Assets	49.89	45.22	40.41	34.51	31.25	17.43
Accounts Payable	3.02	1.89	1.51	2.35	2.88	1.87
Accrued Expenses	-	3.27	3	2.52	2.23	1.7
Current Income Taxes Payable	-	1.75	1.74	0.43	0.17	1.85
Current Unearned Revenue	-	0.09	0.07	0.06	0.14	0.16
Other Current Liabilities	10.45	5.94	5.31	4.82	4.1	3.7
Total Current Liabilities	13.47	12.94	11.64	10.17	9.52	9.28
Long-Term Deferred Tax Liabilities	-	-	-	-	-	0.04
Other Long-Term Liabilities	-	-	-	-	-	-0
Total Liabilities	13.47	12.94	11.64	10.17	9.52	9.32
Common Stock	0.6	0.6	0.6	0.6	0.6	0.57
Additional Paid-In Capital	14.18	14.18	14.18	14.18	14.18	-
Retained Earnings	21.63	17.5	13.99	9.55	6.95	7.54
Shareholders' Equity	36.42	32.28	28.77	24.34	21.73	8.11
Total Liabilities & Equity	49.89	45.22	40.41	34.51	31.25	17.43
Net Cash (Debt)	33.72	29.87	27.73	23.39	21.45	8.95
Net Cash Growth	6.21%	7.69%	18.57%	9.04%	139.72%	0.30%
Net Cash Per Share	5.62	4.98	4.62	3.90	3.73	1.56
Filing Date Shares Outstanding	6	6	6	6	6	5.73
Total Common Shares Outstanding	6	6	6	6	6	5.73
Working Capital	36.42	32.28	28.77	24.23	21.53	7.83
Book Value Per Share	6.07	5.38	4.80	4.06	3.62	1.42
Tangible Book Value	36.42	32.28	28.77	24.3	21.66	8.01
Tangible Book Value Per Share	6.07	5.38	4.79	4.05	3.61	1.40
Machinery	-	-	-	0.57	0.57	0.57

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.