Solidx AB Balance Sheet

Financials in millions SEK. Fiscal year is May - April.

Millions SEK. Fiscal year is May - Apr.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021
Cash & Equivalents	5.35	6.98	7.42	4.97	2.23
Cash & Short-Term Investments	5.35	6.98	7.42	4.97	2.23
Cash Growth	-23.34%	-5.97%	49.34%	122.38%	-
Accounts Receivable	23.49	23.64	20.31	10.76	10.26
Other Receivables	3.47	2.03	0.13	0.71	0.22
Receivables	26.96	25.67	20.43	11.47	10.49
Prepaid Expenses	2.72	3.8	0.59	7.14	0.39
Total Current Assets	35.03	36.44	28.44	23.58	13.11
Property, Plant & Equipment	9.06	10.32	4.89	6.62	6.9
Goodwill	31.17	34.77	0.05	0.13	0.2
Other Long-Term Assets	0.3	0.15	-0	0	-
Total Assets	75.57	81.68	33.38	30.32	20.21
Accounts Payable	3.6	3.41	1.12	1.37	1.29
Accrued Expenses	13.28	13.26	9.7	5.12	2.51
Short-Term Debt	2.33	-	-	-	-
Current Portion of Long-Term Debt	7.5	3.33	-	0.32	0.32
Current Income Taxes Payable	0.14	0.01	1.24	1.29	0.41
Current Unearned Revenue	-	0.09	0.04	0.09	0.02
Other Current Liabilities	11.86	11.57	6.13	9.1	3.66
Total Current Liabilities	38.7	31.67	18.23	17.29	8.21
Long-Term Debt	-	5.56	-	2.86	3.17
Long-Term Deferred Tax Liabilities	0.75	1.29	1.21	1.37	1.42
Other Long-Term Liabilities	3.73	3.98	0.29	-	-0
Total Liabilities	43.19	42.48	19.72	21.52	12.8
Common Stock	0.58	0.58	0.5	0.5	0.2
Additional Paid-In Capital	24.92	24.92	-	-	0.3
Comprehensive Income & Other	6.04	12.83	12.25	7.31	5.88
Total Common Equity	31.54	38.33	12.75	7.81	6.38
Minority Interest	0.84	0.86	0.92	0.99	1.04
Shareholders' Equity	32.38	39.19	13.66	8.81	7.41
Total Liabilities & Equity	75.57	81.68	33.38	30.32	20.21
Total Debt	9.83	8.89	-	3.18	3.48
Net Cash (Debt)	-4.48	-1.91	7.42	1.79	-1.25
Net Cash Growth	-	-	314.70%	-	-
Net Cash Per Share	-0.12	-0.05	0.24	0.06	-0.04
Filing Date Shares Outstanding	35.95	35.95	31	30.38	39.12
Total Common Shares Outstanding	35.95	35.95	31	30.38	39.12
Working Capital	-3.67	4.78	10.22	6.29	4.9
Book Value Per Share	0.88	1.07	0.41	0.26	0.16
Tangible Book Value	0.37	3.57	12.7	7.69	6.17
Tangible Book Value Per Share	0.01	0.10	0.41	0.25	0.16
Buildings	-	5.35	5.35	6.32	6.32
Machinery	-	6.28	0.18	1.05	1.02

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