STO:SOBI 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	Jun '26 Jun 30, 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	1,082	1,041	1,140	904	1,361	1,045
Cash & Short-Term Investments	1,082	1,041	1,140	904	1,361	1,045
Cash Growth	2.27%	-8.68%	26.11%	-33.58%	30.24%	158.66%
Accounts Receivable	7,460	7,207	6,976	6,460	5,582	3,760
Other Receivables	2,431	723	405	602	558	345
Receivables	9,891	7,930	7,381	7,062	6,140	4,105
Inventory	6,450	5,127	4,159	3,874	3,332	3,424
Prepaid Expenses	-	340	395	255	254	197
Other Current Assets	-	90	87	65	123	7
Total Current Assets	17,423	14,528	13,162	12,160	11,210	8,778
Property, Plant & Equipment	1,626	1,631	1,584	1,302	274	493
Long-Term Investments	976	1,013	36	37	64	145
Goodwill	12,153	9,024	10,456	9,642	7,007	6,288
Other Intangible Assets	49,150	39,851	48,306	49,586	32,259	31,619
Long-Term Deferred Tax Assets	1,137	806	1,293	844	877	767
Long-Term Deferred Charges	-	205	209	352	747	517
Other Long-Term Assets	426	376	398	104	58	54
Total Assets	82,891	67,434	75,444	74,027	52,496	48,661
Accounts Payable	1,955	1,235	944	1,024	1,252	558
Accrued Expenses	-	5,982	5,771	5,460	5,296	4,779
Short-Term Debt	-	4,792	3,926	3,891	2,067	-
Current Portion of Long-Term Debt	8,725	1,150	-	4,922	3,729	1,768
Current Portion of Leases	128	114	134	148	134	114
Current Income Taxes Payable	-	622	744	74	23	40
Other Current Liabilities	9,102	2,174	1,081	3,576	2,356	1,502
Total Current Liabilities	19,910	16,069	12,600	19,095	14,857	8,761
Long-Term Debt	8,483	5,180	12,407	11,356	2,971	8,777
Long-Term Leases	251	259	268	168	200	247
Pension & Post-Retirement Benefits	-	194	276	210	87	148
Long-Term Deferred Tax Liabilities	7,000	4,359	6,702	6,680	3,797	3,605
Other Long-Term Liabilities	4,978	3,650	2,896	2,651	4,059	3,920
Total Liabilities	40,622	29,711	35,149	40,160	25,971	25,458
Common Stock	196	196	195	194	170	169
Additional Paid-In Capital	18,019	17,696	17,186	16,552	10,211	9,945
Retained Earnings	24,818	22,402	21,924	18,055	15,793	13,155
Comprehensive Income & Other	-771	-2,577	981	-934	351	-66
Total Common Equity	42,262	37,717	40,286	33,867	26,525	23,203
Minority Interest	7	6	9	-	-	-
Shareholders' Equity	42,269	37,723	40,295	33,867	26,525	23,203
Total Liabilities & Equity	82,891	67,434	75,444	74,027	52,496	48,661
Total Debt	17,587	11,495	16,735	20,485	9,101	10,906
Net Cash (Debt)	-16,505	-10,454	-15,595	-19,581	-7,740	-9,861
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-47.29	-30.07	-45.13	-60.07	-25.93	-33.22
Filing Date Shares Outstanding	347.29	345.66	343.44	339.76	296.02	295.16
Total Common Shares Outstanding	347.29	345.66	343.44	339.76	296.02	295.16
Working Capital	-2,487	-1,541	562	-6,935	-3,647	17
Book Value Per Share	121.69	109.12	117.30	99.68	89.61	78.61
Tangible Book Value	-19,041	-11,158	-18,476	-25,361	-12,741	-14,704
Tangible Book Value Per Share	-54.83	-32.28	-53.80	-74.64	-43.04	-49.82
Machinery	-	707	696	666	648	673
Construction In Progress	-	1,161	1,161	1,063	8	23