Xintela 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	9.78	23.21	16.68	7.81	8.34	11.14
Cash & Short-Term Investments	9.78	23.21	16.68	7.81	8.34	11.14
Cash Growth	52.91%	39.14%	113.60%	-6.40%	-25.09%	-66.85%
Accounts Receivable	0.22	0	1.36	0.1	0	-
Other Receivables	3.12	3.33	4.06	7.81	9.82	3.76
Total Trade Receivables	3.34	3.33	5.43	7.91	9.82	3.76
Inventory	0.61	0.71	-	-	-	-
Other Current Assets	0.67	1.47	1.91	1.13	1.14	2.46
Total Current Assets	14.41	28.71	24.01	16.84	19.3	17.36
Net Property, Plant & Equipment	0.22	0.32	0.79	1.36	4.58	8.12
Other Intangible Assets	-	0	0	0.2	0.64	1.46
Long-Term Investments	-	-	-	0	0	0.02
Total Assets	14.63	29.03	24.8	18.4	24.52	26.96
Accounts Payable	6.17	5.15	2.84	7.48	8.85	6.88
Accrued Expenses	4.07	6.57	3.33	2.23	5.16	4.15
Other Current Liabilities	21.9	22.58	24.59	4.3	4.73	13.42
Total Current Liabilities	32.14	34.3	30.75	14.02	18.74	24.45
Total Liabilities	32.14	34.3	30.75	14.02	18.74	24.45
Common Stock	25.84	25.84	19.97	17.01	9.23	2.67
Additional Paid-in Capital	419.72	419.72	376.56	349.93	305.92	242.71
Accumulated Other Comprehensive Income	0.31	0.77	0.56	1.29	0.39	-0
Retained Earnings	-463.38	-451.6	-403.04	-363.85	-309.76	-242.88
Shareholders' Equity	-17.51	-5.27	-5.95	4.38	5.78	2.51
Total Liabilities & Equity	14.63	29.03	24.8	18.4	24.52	26.96
Net Cash (Debt)	9.78	23.21	16.68	7.81	8.34	11.14
Net Cash Growth	-57.85%	39.14%	113.60%	-6.40%	-25.09%	-50.94%
Net Cash Per Share	0.01	0.03	0.03	0.02	0.05	0.13
Book Value	-17.51	-5.27	-5.95	4.38	5.78	2.51
Book Value Per Share	-0.02	-0.01	-0.01	0.01	0.03	0.03
Tangible Book Value	-17.51	-5.27	-5.95	4.19	5.14	1.05
Tangible Book Value Per Share	-0.02	-0.01	-0.01	0.01	0.03	0.01