C100 AB Balance Sheet

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	0.14	0.12	1.89	1.66	2.15	6.45
Cash & Short-Term Investments	0.14	0.12	1.89	1.66	2.15	6.45
Cash Growth	-55.59%	-93.41%	14.13%	-22.75%	-66.69%	-
Accounts Receivable	-	0.06	0.06	0.04	-	-
Other Receivables	0.98	0.15	0.51	1.22	0.15	0.18
Receivables	0.98	0.21	0.57	1.26	0.15	0.18
Prepaid Expenses	0.03	0.64	0.18	0.55	0.38	0.12
Other Current Assets	-	-	-0	-	-	-
Total Current Assets	1.16	0.97	2.65	3.47	2.68	6.74
Property, Plant & Equipment	-	0.08	0.11	0.14	-	-
Long-Term Deferred Charges	-	4.36	4.07	4.9	4.32	-
Other Long-Term Assets	-0	0.1	0.1	0.1	-	-
Total Assets	30.31	5.51	6.93	8.61	6.99	6.74
Accounts Payable	0.73	0.58	0.48	0.12	0.01	0.04
Accrued Expenses	0.57	0.83	1.06	1.2	0.72	0.01
Current Income Taxes Payable	-	-	-	-	-	-0.03
Current Unearned Revenue	-	-	0.06	-	-	-
Other Current Liabilities	25.58	1.63	0.13	0.22	0.19	0.23
Total Current Liabilities	26.88	3.04	1.73	1.54	0.91	0.25
Long-Term Debt	-	-	-	-	2.55	-
Other Long-Term Liabilities	-0	0	-	-0	-	-
Total Liabilities	32.01	3.04	1.73	1.54	3.46	0.25
Common Stock	3.25	3.25	2.72	0.89	0.08	0.08
Additional Paid-In Capital	31.64	31.64	30.25	24.14	14.64	14.64
Retained Earnings	-	-36.78	-31.85	-22.96	-15.51	-8.23
Comprehensive Income & Other	-36.59	4.36	4.07	5	4.32	-
Shareholders' Equity	-1.7	2.47	5.2	7.06	3.53	6.49
Total Liabilities & Equity	30.31	5.51	6.93	8.61	6.99	6.74
Total Debt	-	-	-	-	2.55	-
Net Cash (Debt)	0.14	0.12	1.89	1.66	-0.4	6.45
Net Cash Growth	-55.59%	-93.41%	14.13%	-	-	-
Net Cash Per Share	0.01	0.01	0.13	0.37	-0.16	-
Filing Date Shares Outstanding	16.12	16.26	13.59	4.97	2.57	-
Total Common Shares Outstanding	16.12	16.26	13.59	4.47	2.57	-
Working Capital	-25.72	-2.07	0.92	1.93	1.76	6.49
Book Value Per Share	-0.11	0.15	0.38	1.58	1.38	-
Tangible Book Value	-27.02	2.47	5.2	7.06	3.53	6.49
Tangible Book Value Per Share	-1.68	0.15	0.38	1.58	1.38	-
Machinery	-	0.15	0.15	0.15	-	-

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