RaySearch Laboratories AB (publ)
OTC:RSLBF
Balance Sheet
Balance Sheet Decomposition
RaySearch Laboratories AB (publ)
RaySearch Laboratories AB (publ)
Balance Sheet
RaySearch Laboratories AB (publ)
| Dec-2014 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
56
|
88
|
104
|
112
|
114
|
169
|
103
|
160
|
344
|
463
|
407
|
|
| Cash |
0
|
88
|
104
|
112
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
56
|
0
|
0
|
0
|
114
|
169
|
103
|
160
|
344
|
463
|
407
|
|
| Total Receivables |
0
|
334
|
419
|
459
|
423
|
362
|
384
|
398
|
414
|
468
|
541
|
|
| Accounts Receivables |
0
|
330
|
414
|
431
|
386
|
301
|
0
|
371
|
384
|
445
|
474
|
|
| Other Receivables |
0
|
4
|
5
|
28
|
37
|
61
|
0
|
28
|
30
|
23
|
68
|
|
| Inventory |
0
|
0
|
0
|
10
|
5
|
9
|
30
|
14
|
9
|
11
|
22
|
|
| Other Current Assets |
0
|
14
|
21
|
23
|
41
|
38
|
0
|
55
|
36
|
43
|
0
|
|
| Total Current Assets |
0
|
436
|
544
|
604
|
582
|
577
|
516
|
628
|
802
|
985
|
971
|
|
| PP&E Net |
0
|
36
|
36
|
93
|
221
|
187
|
667
|
649
|
590
|
527
|
447
|
|
| PP&E Gross |
0
|
36
|
36
|
93
|
221
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
25
|
37
|
53
|
107
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
243
|
323
|
377
|
428
|
487
|
523
|
519
|
530
|
548
|
559
|
|
| Note Receivable |
0
|
2
|
12
|
23
|
20
|
27
|
10
|
55
|
24
|
28
|
7
|
|
| Other Long-Term Assets |
0
|
1
|
1
|
7
|
12
|
7
|
29
|
26
|
6
|
4
|
8
|
|
| Total Assets |
0
N/A
|
717
N/A
|
915
+28%
|
1 105
+21%
|
1 264
+14%
|
1 285
+2%
|
1 745
+36%
|
1 876
+8%
|
1 953
+4%
|
2 091
+7%
|
1 992
-5%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
0
|
12
|
27
|
32
|
33
|
20
|
49
|
24
|
42
|
39
|
35
|
|
| Accrued Liabilities |
0
|
50
|
50
|
61
|
67
|
53
|
0
|
17
|
42
|
57
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
74
|
124
|
85
|
93
|
70
|
58
|
97
|
77
|
78
|
|
| Other Current Liabilities |
0
|
63
|
81
|
119
|
173
|
263
|
398
|
515
|
494
|
531
|
457
|
|
| Total Current Liabilities |
0
|
125
|
232
|
337
|
358
|
428
|
517
|
614
|
675
|
704
|
570
|
|
| Long-Term Debt |
0
|
62
|
10
|
7
|
86
|
54
|
492
|
497
|
432
|
395
|
317
|
|
| Deferred Income Tax |
0
|
71
|
92
|
104
|
115
|
109
|
108
|
107
|
110
|
115
|
119
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Total Liabilities |
0
N/A
|
257
N/A
|
335
+30%
|
448
+34%
|
559
+25%
|
591
+6%
|
1 116
+89%
|
1 219
+9%
|
1 217
0%
|
1 214
0%
|
1 007
-17%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
17
|
17
|
17
|
17
|
17
|
0
|
17
|
17
|
17
|
0
|
|
| Retained Earnings |
0
|
449
|
567
|
646
|
694
|
685
|
0
|
640
|
722
|
857
|
0
|
|
| Additional Paid In Capital |
0
|
2
|
2
|
2
|
2
|
2
|
0
|
2
|
2
|
2
|
0
|
|
| Other Equity |
0
|
8
|
6
|
7
|
8
|
10
|
628
|
2
|
6
|
1
|
985
|
|
| Total Equity |
0
N/A
|
460
N/A
|
580
+26%
|
657
+13%
|
705
+7%
|
694
-2%
|
628
-10%
|
657
+5%
|
735
+12%
|
877
+19%
|
985
+12%
|
|
| Total Liabilities & Equity |
0
N/A
|
717
N/A
|
915
+28%
|
1 105
+21%
|
1 264
+14%
|
1 285
+2%
|
1 745
+36%
|
1 876
+8%
|
1 953
+4%
|
2 091
+7%
|
1 992
-5%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
0
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
|