MilDef Group AB
STO:MILDEF
Balance Sheet
Balance Sheet Decomposition
MilDef Group AB
MilDef Group AB
Balance Sheet
MilDef Group AB
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
9
|
47
|
169
|
60
|
82
|
530
|
149
|
|
| Cash Equivalents |
9
|
47
|
169
|
60
|
82
|
530
|
149
|
|
| Total Receivables |
133
|
168
|
163
|
311
|
363
|
402
|
654
|
|
| Accounts Receivables |
126
|
165
|
146
|
274
|
327
|
352
|
514
|
|
| Other Receivables |
7
|
3
|
17
|
37
|
36
|
50
|
140
|
|
| Inventory |
47
|
57
|
86
|
237
|
290
|
234
|
532
|
|
| Other Current Assets |
5
|
7
|
13
|
14
|
14
|
16
|
0
|
|
| Total Current Assets |
193
|
279
|
432
|
622
|
749
|
1 182
|
1 334
|
|
| PP&E Net |
73
|
73
|
74
|
102
|
122
|
90
|
255
|
|
| PP&E Gross |
73
|
73
|
74
|
102
|
122
|
90
|
0
|
|
| Accumulated Depreciation |
10
|
11
|
22
|
35
|
58
|
22
|
0
|
|
| Intangible Assets |
14
|
11
|
95
|
189
|
184
|
69
|
1 273
|
|
| Goodwill |
0
|
0
|
201
|
467
|
462
|
323
|
0
|
|
| Long-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Other Long-Term Assets |
4
|
5
|
6
|
14
|
10
|
19
|
42
|
|
| Other Assets |
0
|
0
|
201
|
467
|
462
|
323
|
0
|
|
| Total Assets |
285
N/A
|
368
+29%
|
808
+120%
|
1 394
+72%
|
1 526
+9%
|
1 684
+10%
|
2 907
+73%
|
|
| Liabilities | ||||||||
| Accounts Payable |
44
|
63
|
40
|
105
|
114
|
86
|
170
|
|
| Accrued Liabilities |
26
|
37
|
39
|
72
|
79
|
137
|
0
|
|
| Short-Term Debt |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
5
|
8
|
18
|
69
|
159
|
57
|
138
|
|
| Other Current Liabilities |
36
|
60
|
36
|
79
|
89
|
114
|
340
|
|
| Total Current Liabilities |
112
|
167
|
133
|
326
|
440
|
394
|
647
|
|
| Long-Term Debt |
66
|
59
|
84
|
245
|
209
|
163
|
635
|
|
| Deferred Income Tax |
6
|
9
|
24
|
35
|
33
|
25
|
105
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
184
N/A
|
235
+28%
|
240
+2%
|
606
+153%
|
681
+12%
|
582
-15%
|
1 389
+139%
|
|
| Equity | ||||||||
| Common Stock |
6
|
6
|
9
|
10
|
10
|
11
|
0
|
|
| Retained Earnings |
37
|
71
|
53
|
40
|
109
|
132
|
0
|
|
| Additional Paid In Capital |
58
|
58
|
507
|
729
|
729
|
1 223
|
0
|
|
| Other Equity |
0
|
2
|
1
|
9
|
3
|
1
|
1 518
|
|
| Total Equity |
101
N/A
|
133
+31%
|
568
+329%
|
788
+39%
|
845
+7%
|
1 102
+30%
|
1 518
+38%
|
|
| Total Liabilities & Equity |
285
N/A
|
368
+29%
|
808
+120%
|
1 394
+72%
|
1 526
+9%
|
1 684
+10%
|
2 907
+73%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
37
|
37
|
36
|
40
|
40
|
46
|
47
|
|