Frigoglass S.A.I.C. (ATH: FRIGO)

Frigoglass S.A.I.C. Balance Sheet

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Jun 30, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Cash & Equivalents	0.91	0.85	79.21	70.24	54.17	49.06
Cash & Short-Term Investments	0.91	0.85	79.21	70.24	54.17	49.06
Cash Growth	-98.45%	-98.92%	12.76%	29.67%	10.42%	-7.67%
Accounts Receivable	-	-	66.08	55.12	97.52	77.61
Other Receivables	0.3	0.5	42.73	20.41	26.89	26.43
Receivables	0.3	0.5	108.81	75.52	124.41	104.04
Inventory	-	-	104.32	81.16	107.25	101.74
Prepaid Expenses	0.05	0.19	2.3	3.35	5.04	4.62
Other Current Assets	-	432.29	0.67	0.56	0.74	0.55
Total Current Assets	1.27	433.84	295.3	230.84	291.61	260.01
Property, Plant & Equipment	-	0.7	97.57	110.88	134.75	121.24
Other Intangible Assets	-	-	8.14	7.66	3.45	4.3
Long-Term Deferred Tax Assets	-	-	0.22	0.24	2.98	0.4
Long-Term Deferred Charges	-	-	3.06	4.33	8.53	6.83
Other Long-Term Assets	0.01	-	0.17	0.37	2.07	3.32
Total Assets	3.45	434.54	404.46	354.31	443.39	396.1
Accounts Payable	0.15	1.37	70.1	42.18	81.45	77.64
Accrued Expenses	0.01	0.99	38.01	28.7	49.95	41.72
Short-Term Debt	-	-	3.74	1.93	2.08	1.26
Current Portion of Long-Term Debt	-	-	63.25	57.77	58.18	46
Current Portion of Leases	-	0.76	1.27	2.1	2.06	-
Current Income Taxes Payable	0	-	8.26	9.56	11.67	7.47
Other Current Liabilities	0.21	553.07	16.57	10.68	9.3	9.33
Total Current Liabilities	0.38	556.19	201.2	152.92	214.69	183.42
Long-Term Debt	-	-	258.24	252.66	223.46	228
Long-Term Leases	-	-	3.75	4.03	3.42	-
Long-Term Deferred Tax Liabilities	-	-	17.73	15.05	18.15	16.7
Other Long-Term Liabilities	-	-	4.95	6.71	6.65	4.36
Total Liabilities	0.38	556.19	490.22	435.41	470.83	439.06
Common Stock	21.38	21.38	21.38	35.54	35.54	127.96
Retained Earnings	14.48	-87.59	-56.34	-64.74	-48.56	-146.53
Comprehensive Income & Other	-32.78	-104.84	-100.56	-98.4	-71.83	-73.42
Total Common Equity	3.08	-171.05	-135.52	-127.6	-84.84	-91.99
Minority Interest	-	49.4	49.75	46.5	57.4	49.03
Shareholders' Equity	3.08	-121.64	-85.76	-81.1	-27.44	-42.96
Total Liabilities & Equity	3.45	434.54	404.46	354.31	443.39	396.1
Total Debt	-	0.76	330.24	318.48	289.2	275.26
Net Cash (Debt)	0.91	0.09	-251.03	-248.24	-235.03	-226.2
Net Cash Per Share	0.01	0.00	-2.83	-2.79	-2.64	-2.55
Filing Date Shares Outstanding	89.08	89.08	89.08	88.86	88.86	88.86
Total Common Shares Outstanding	89.08	89.08	89.08	88.86	88.86	88.86
Working Capital	0.89	-122.35	94.11	77.92	76.93	76.58
Book Value Per Share	0.03	-1.92	-1.52	-1.44	-0.95	-1.04
Tangible Book Value	3.08	-171.05	-143.65	-135.26	-88.29	-96.29
Tangible Book Value Per Share	0.03	-1.92	-1.61	-1.52	-0.99	-1.08
Land	-	-	4.63	4.41	4.88	4.86
Buildings	-	-	56.1	58.44	60.19	58.87
Machinery	-	-	174.51	188.06	253.24	249.34
Construction In Progress	-	-	3.77	26.07	-	-

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