Vidhance AB (publ) (XSAT:VIDH)

Vidhance 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	34.05	49.61	65.76	78.02	59.9	34.92
Cash & Short-Term Investments	34.05	49.61	65.76	78.02	59.9	34.92
Cash Growth	-27.96%	-24.55%	-15.72%	30.26%	71.52%	4.25%
Accounts Receivable	4.63	4.51	3.67	5.56	9.68	4.57
Other Receivables	-	4.07	5.32	6.52	5.84	8.41
Receivables	4.63	8.58	8.98	12.08	15.51	12.99
Prepaid Expenses	-	1.62	1.44	2.28	1.72	0.82
Other Current Assets	-	-0	-	-0	-	-
Total Current Assets	38.68	59.81	76.17	92.38	77.13	48.73
Property, Plant & Equipment	0.46	0.66	0.96	1.49	0.37	0.28
Long-Term Investments	-	-	-	-	0.05	0.05
Other Intangible Assets	1.62	6.33	16.86	20.76	20.42	22.8
Other Long-Term Assets	1.32	1.73	1.73	2.56	1.65	1.65
Total Assets	42.08	68.52	95.72	117.18	99.63	73.5
Accounts Payable	-	1.96	1.59	1.69	0.94	2.3
Accrued Expenses	-	3.49	3.07	3.99	6.78	6.67
Current Unearned Revenue	-	2.99	1.74	2.41	5.22	5.53
Other Current Liabilities	4.85	3.35	7.35	8.16	1.16	1.05
Total Current Liabilities	4.85	11.8	13.74	16.26	14.11	15.56
Long-Term Debt	-	-	-	-	-	0.7
Other Long-Term Liabilities	-	-	-	1.43	-	-
Total Liabilities	4.85	11.8	13.74	17.68	14.11	16.26
Common Stock	9.16	9.16	9.16	9.16	9.16	8.87
Additional Paid-In Capital	96.11	96.11	99.31	99.24	99.09	182.46
Retained Earnings	-68.03	-48.54	-26.49	-8.9	-22.73	-134.09
Comprehensive Income & Other	-	-0	-	-0	-0	-
Shareholders' Equity	37.23	56.72	81.98	99.49	85.52	57.24
Total Liabilities & Equity	42.08	68.52	95.72	117.18	99.63	73.5
Total Debt	-	-	-	-	-	0.7
Net Cash (Debt)	34.05	49.61	65.76	78.02	59.9	34.22
Net Cash Growth	-27.96%	-24.55%	-15.72%	30.26%	75.03%	6.29%
Net Cash Per Share	7.44	10.83	14.36	16.82	13.25	7.35
Filing Date Shares Outstanding	4.58	4.58	4.58	4.58	4.58	4.43
Total Common Shares Outstanding	4.58	4.58	4.58	4.58	4.58	4.43
Working Capital	33.83	48.01	62.43	76.12	63.02	33.17
Book Value Per Share	8.13	12.39	17.90	21.73	18.68	12.91
Tangible Book Value	35.61	50.39	65.12	78.73	65.09	34.44
Tangible Book Value Per Share	7.78	11.01	14.22	17.20	14.22	7.77
Machinery	-	2.73	2.32	2.69	1.12	0.8

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