XSAT:ISAB 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	3.39	2.83	4.45	7.83	1.84	14.4
Cash & Short-Term Investments	3.39	2.83	4.45	7.83	1.84	14.4
Cash Growth	5.94%	-36.31%	-43.20%	325.50%	-87.22%	78.89%
Accounts Receivable	1.27	1	1.4	3.81	2.66	2.6
Other Receivables	2.17	0.53	0.25	0.5	0.24	0.52
Receivables	3.44	1.53	1.65	4.31	2.89	3.11
Inventory	2.61	3.09	2.92	3.24	4.24	3.52
Prepaid Expenses	1.14	1.28	0.26	0.42	0.53	0.45
Total Current Assets	10.58	8.74	9.28	15.8	9.5	21.48
Property, Plant & Equipment	0.38	0.4	0.51	0.65	0.84	1.04
Long-Term Deferred Charges	0.33	0.39	0.74	1.72	2.65	3.59
Other Long-Term Assets	-	-	-	-	-	0
Total Assets	11.28	9.53	10.53	18.17	12.99	26.11
Accounts Payable	1.28	0.47	0.92	1.08	1.75	2.26
Accrued Expenses	1.6	0.42	0.67	1.22	1.08	1.5
Current Portion of Long-Term Debt	-	-	0.44	0.65	0.48	0.48
Current Unearned Revenue	-	0.6	0.12	1	0.47	0.18
Other Current Liabilities	0.24	0.78	0.58	0.82	0.8	0.65
Total Current Liabilities	3.12	2.27	2.72	4.77	4.57	5.07
Long-Term Debt	-	-	-	0.44	0.86	1.37
Total Liabilities	3.12	2.27	2.72	5.21	5.43	6.43
Common Stock	1.46	1.29	6.07	6.07	4.55	4.55
Additional Paid-In Capital	106.23	104.33	94.71	94.71	82.73	82.55
Retained Earnings	-100.09	-98.75	-93.71	-89.55	-83.08	-70.96
Comprehensive Income & Other	0.56	0.39	0.74	1.72	3.36	3.54
Shareholders' Equity	8.16	7.26	7.81	12.95	7.55	19.68
Total Liabilities & Equity	11.28	9.53	10.53	18.17	12.99	26.11
Total Debt	-	-	0.44	1.09	1.34	1.85
Net Cash (Debt)	3.39	2.83	4	6.74	0.5	12.55
Net Cash Growth	16.14%	-29.28%	-40.56%	1244.31%	-96.01%	116.31%
Net Cash Per Share	0.10	0.10	0.26	0.51	0.04	1.24
Filing Date Shares Outstanding	44.3	39.17	15.17	15.17	11.38	11.38
Total Common Shares Outstanding	44.3	39.17	15.17	15.17	11.38	11.38
Working Capital	7.46	6.47	6.56	11.02	4.92	16.42
Book Value Per Share	0.18	0.19	0.51	0.85	0.66	1.73
Tangible Book Value	8.16	7.26	7.81	12.95	7.55	19.68
Tangible Book Value Per Share	0.18	0.19	0.51	0.85	0.66	1.73
Machinery	-	2.61	2.61	2.61	2.61	2.91