OurLiving AB (XSAT:OURLIV)

OurLiving 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	0.88	0.25	2.71	2.16	9.34	2.2
Cash & Short-Term Investments	0.88	0.25	2.71	2.16	9.34	2.2
Cash Growth	11.44%	-90.87%	25.22%	-76.87%	325.36%	-54.48%
Accounts Receivable	1.12	0.72	3.9	4.57	0.36	0.54
Other Receivables	-	0.25	0.86	0.78	3.85	-
Receivables	1.12	0.97	4.75	5.35	4.21	0.54
Inventory	0.09	0.09	6.68	2.74	1.13	1.69
Prepaid Expenses	0.15	0.2	0.35	0.35	0.27	0.12
Other Current Assets	-	0.03	0.06	-	-	0.01
Total Current Assets	2.24	1.53	14.55	10.6	14.95	4.55
Property, Plant & Equipment	0.04	0	0.07	0.04	-	-
Goodwill	3.92	4.99	12.54	24.85	17.2	-
Long-Term Deferred Charges	3.15	3.82	1.14	2.27	9.96	8.1
Other Long-Term Assets	-0	-0	-	-	-	-
Total Assets	9.34	10.35	28.3	37.76	42.11	12.65
Accounts Payable	0.21	0.2	5.31	2.08	0.46	0.2
Accrued Expenses	5.11	0.64	1.42	1.53	0.97	0.39
Current Portion of Long-Term Debt	1.3	1.3	4.72	2.88	0.93	0.7
Current Income Taxes Payable	-	-	0.42	0.48	0.03	0.01
Other Current Liabilities	0.48	4.45	10.37	7.6	2.01	0.38
Total Current Liabilities	7.1	6.59	22.24	14.56	4.4	1.68
Long-Term Debt	1.9	2.83	1.28	2.07	2.52	1.22
Other Long-Term Liabilities	-	-	0	6	-	-
Total Liabilities	8.99	9.42	23.52	22.64	6.93	2.9
Common Stock	1.03	1.03	7.59	5.14	4.24	1.74
Additional Paid-In Capital	82.71	82.71	78.58	67.99	65.06	35.54
Retained Earnings	-86.14	-86.05	-81.38	-58	-34.65	-27.53
Comprehensive Income & Other	2.75	3.25	-	-	0.54	-
Shareholders' Equity	0.35	0.93	4.78	15.13	35.19	9.75
Total Liabilities & Equity	9.34	10.35	28.3	37.76	42.11	12.65
Total Debt	3.19	4.13	6	4.95	3.45	1.92
Net Cash (Debt)	-2.32	-3.88	-3.29	-2.79	5.89	0.28
Net Cash Growth	-	-	-	-	2034.42%	-90.50%
Net Cash Per Share	-0.02	-0.04	-0.04	-0.05	0.12	0.02
Filing Date Shares Outstanding	102.79	102.79	75.86	51.35	48.07	17.38
Total Common Shares Outstanding	102.79	102.79	75.86	51.35	47.81	17.38
Working Capital	-4.86	-5.06	-7.69	-3.96	10.55	2.87
Book Value Per Share	0.00	0.01	0.06	0.29	0.74	0.56
Tangible Book Value	-3.57	-4.07	-7.76	-9.72	17.99	9.75
Tangible Book Value Per Share	-0.03	-0.04	-0.10	-0.19	0.38	0.56

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