Odinwell 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	Sep '25 Sep 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	3.49	4.55	11.12	12.29	19.45	0.05
Short-Term Investments	1.9	1.83	5.18	14.31	17.33	-
Cash & Short-Term Investments	5.39	6.38	16.29	26.61	36.78	0.05
Cash Growth	-35.53%	-60.82%	-38.76%	-27.67%	73467.52%	-
Accounts Receivable	-	-	-	-	-	22.56
Other Receivables	0.16	0.5	0.44	0.12	0.63	0.15
Receivables	0.16	0.5	0.44	0.12	0.63	22.71
Prepaid Expenses	0.27	0.1	0.12	0.1	0.18	0.01
Total Current Assets	5.81	6.98	16.86	26.82	37.59	22.77
Property, Plant & Equipment	3.55	4.32	4.51	5.08	5.79	1.97
Other Intangible Assets	4.16	3.96	3.88	3.88	3.43	2.99
Long-Term Deferred Charges	23.35	20.43	15.68	11.11	7.45	2.66
Total Assets	36.87	35.7	40.92	46.89	54.26	30.38
Accounts Payable	0.32	0.81	1.12	1.01	1.09	-
Accrued Expenses	1.02	0.27	0.26	0.4	0.04	0.34
Current Income Taxes Payable	0.15	0.15	0.13	0.07	0.01	-
Other Current Liabilities	0.14	0.52	0.21	0.24	0.2	0.01
Total Current Liabilities	1.64	1.75	1.72	1.72	1.34	0.36
Total Liabilities	1.64	1.75	1.72	1.72	1.34	0.36
Common Stock	1.43	0.86	0.86	0.86	0.79	0.05
Additional Paid-In Capital	31.49	25.96	25.96	-	-	-
Retained Earnings	2.32	7.13	12.37	44.3	52.12	29.98
Comprehensive Income & Other	-	-	-0	-	-	-
Shareholders' Equity	35.23	33.95	39.2	45.16	52.91	30.03
Total Liabilities & Equity	36.87	35.7	40.92	46.89	54.26	30.38
Net Cash (Debt)	5.39	6.38	16.29	26.61	36.78	0.05
Net Cash Growth	-35.53%	-60.82%	-38.76%	-27.67%	73467.52%	-
Net Cash Per Share	0.15	0.27	0.68	1.12	1.64	-
Filing Date Shares Outstanding	39.6	23.97	23.97	23.97	22.02	0.46
Total Common Shares Outstanding	39.6	23.97	23.97	23.97	22.02	0.46
Working Capital	4.18	5.24	15.14	25.1	36.24	22.41
Book Value Per Share	0.89	1.42	1.64	1.88	2.40	65.31
Tangible Book Value	31.07	29.99	35.32	41.29	49.49	27.04
Tangible Book Value Per Share	0.78	1.25	1.47	1.72	2.25	58.82
Machinery	-	7.95	7.13	6.73	6.5	1.98

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.