ExpreS2ion Biotech Holding AB
STO:EXPRS2
Balance Sheet
Balance Sheet Decomposition
ExpreS2ion Biotech Holding AB
ExpreS2ion Biotech Holding AB
Balance Sheet
ExpreS2ion Biotech Holding AB
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
6
|
2
|
6
|
5
|
107
|
37
|
111
|
58
|
82
|
48
|
|
| Cash |
0
|
0
|
0
|
6
|
2
|
6
|
5
|
107
|
37
|
111
|
58
|
82
|
48
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
3
|
4
|
3
|
5
|
4
|
4
|
4
|
5
|
7
|
11
|
11
|
13
|
8
|
|
| Accounts Receivables |
2
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
|
| Other Receivables |
1
|
4
|
3
|
3
|
3
|
3
|
3
|
5
|
5
|
10
|
10
|
11
|
7
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
10
|
1
|
1
|
2
|
|
| Total Current Assets |
3
|
5
|
4
|
12
|
6
|
11
|
10
|
112
|
146
|
132
|
69
|
95
|
58
|
|
| PP&E Net |
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
6
|
8
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
9
|
8
|
7
|
6
|
4
|
3
|
3
|
2
|
2
|
2
|
|
| Goodwill |
0
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
4
|
5
|
4
|
|
| Other Assets |
0
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
4
N/A
|
5
+33%
|
4
-25%
|
25
+502%
|
17
-30%
|
21
+22%
|
19
-11%
|
119
+535%
|
152
+28%
|
137
-10%
|
79
-43%
|
105
+33%
|
65
-38%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
1
|
0
|
2
|
1
|
0
|
1
|
1
|
2
|
2
|
12
|
2
|
8
|
4
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
1
|
|
| Other Current Liabilities |
2
|
2
|
7
|
3
|
2
|
4
|
10
|
14
|
4
|
18
|
9
|
29
|
24
|
|
| Total Current Liabilities |
2
|
3
|
10
|
4
|
2
|
5
|
12
|
18
|
7
|
31
|
11
|
38
|
28
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
6
|
6
|
6
|
5
|
0
|
0
|
1
|
1
|
1
|
|
| Deferred Income Tax |
0
|
0
|
0
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
3
|
3
|
1
|
0
|
0
|
|
| Total Liabilities |
2
N/A
|
3
+44%
|
10
+222%
|
12
+16%
|
10
-11%
|
13
+21%
|
20
+56%
|
24
+23%
|
12
-52%
|
34
+193%
|
13
-61%
|
40
+201%
|
29
-27%
|
|
| Equity | ||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
6
|
12
|
16
|
|
| Retained Earnings |
1
|
2
|
7
|
8
|
18
|
35
|
52
|
87
|
129
|
240
|
470
|
217
|
0
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
20
|
24
|
42
|
49
|
178
|
266
|
339
|
530
|
270
|
207
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
240
|
470
|
217
|
187
|
|
| Total Equity |
2
N/A
|
2
+22%
|
6
N/A
|
13
N/A
|
7
-48%
|
8
+23%
|
1
N/A
|
95
N/A
|
140
+48%
|
103
-26%
|
65
-37%
|
65
-1%
|
36
-45%
|
|
| Total Liabilities & Equity |
4
N/A
|
5
+33%
|
4
-25%
|
25
+502%
|
17
-30%
|
21
+22%
|
19
-11%
|
119
+535%
|
152
+28%
|
137
-10%
|
79
-43%
|
105
+33%
|
65
-38%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
10
|
11
|
13
|
15
|
30
|
1
|
1
|
2
|
3
|
4
|
|