Coegin Pharma 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	7.37	19.68	5.55	3.82	25.66	16.65
Cash & Short-Term Investments	7.37	19.68	5.55	3.82	25.66	16.65
Cash Growth	-	254.70%	45.39%	-85.13%	54.12%	-
Other Receivables	0.32	1.15	0.64	3.13	4.64	2.5
Receivables	0.32	1.15	0.64	3.13	4.64	2.5
Prepaid Expenses	0.2	0.01	0.02	0.02	0.03	-
Other Current Assets	1.89	-0	-	-	-	-
Total Current Assets	9.78	20.84	6.21	6.97	30.33	19.14
Property, Plant & Equipment	0.15	0.15	0.3	0.49	0	0
Other Intangible Assets	3.9	6.05	8.92	11.79	-	-
Other Long-Term Assets	-	-	-	10	-	-
Total Assets	13.89	27.04	15.43	29.25	30.34	19.15
Accounts Payable	0.49	0.98	1.79	2	9.73	1.77
Accrued Expenses	1.51	0.66	2.66	1.71	0.22	-
Current Income Taxes Payable	-	-	-	0.18	-	-
Other Current Liabilities	0.25	0.15	4.24	4.34	0.31	0.66
Total Current Liabilities	2.24	1.78	8.68	8.23	10.26	2.43
Total Liabilities	2.24	1.78	8.68	8.23	10.26	2.43
Common Stock	12.44	12.44	4.7	35.33	27.57	23.11
Additional Paid-In Capital	136.18	136.2	101.6	94.76	66.38	41.5
Retained Earnings	-	-	-	-	-75.07	-47.93
Comprehensive Income & Other	-136.98	-123.38	-99.54	-109.08	1.2	0.04
Shareholders' Equity	11.65	25.26	6.75	21.01	20.07	16.71
Total Liabilities & Equity	13.89	27.04	15.43	29.25	30.34	19.15
Net Cash (Debt)	7.37	19.68	5.55	3.82	25.66	16.65
Net Cash Growth	-	254.70%	45.39%	-85.13%	54.12%	-
Net Cash Per Share	0.28	1.04	0.60	0.56	4.32	12.74
Filing Date Shares Outstanding	24.88	24.88	9.39	6.94	6.94	1.31
Total Common Shares Outstanding	24.88	24.88	9.39	6.94	6.94	1.31
Working Capital	7.54	19.06	-2.47	-1.26	20.07	16.71
Book Value Per Share	0.47	1.02	0.72	3.03	2.89	12.79
Tangible Book Value	7.75	19.21	-2.17	9.22	20.07	16.71
Tangible Book Value Per Share	0.31	0.77	-0.23	1.33	2.89	12.79
Machinery	-	0.63	0.64	0.68	0.15	0.15

Source: S&P Capital IQ. Standard template. Financial Sources.