N. Varveris-Moda Bagno Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 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	4.51	4.03	3.56	2.58	3.07	1.83
Cash & Short-Term Investments	4.51	4.03	3.56	2.58	3.07	1.83
Cash Growth	-14.75%	13.09%	37.84%	-15.95%	68.04%	246.51%
Receivables	4.74	4.26	3.56	3.29	2.91	2.68
Inventory	20.58	19.81	19.82	18.82	16.38	15.37
Other Current Assets	0	0	0	0	0	0
Total Current Assets	29.84	28.11	26.94	24.7	22.37	19.88
Property, Plant & Equipment	17.6	18.11	17.39	18.04	19.53	20.27
Long-Term Investments	0.19	0.11	0.12	0.11	0.11	0.11
Other Intangible Assets	0.27	0.28	0.2	0.14	0.09	0.11
Other Long-Term Assets	2.57	2.61	2.57	2.21	2.21	2.22
Total Assets	50.46	49.21	47.22	45.2	44.32	42.59
Accounts Payable	2.82	2.57	2.33	2.6	2.14	1.91
Accrued Expenses	2.06	1.12	0.75	0.76	1.51	1.46
Current Portion of Long-Term Debt	0.78	0.76	2.64	0.82	0.76	0.91
Current Portion of Leases	1.02	1.03	0.88	0.7	0.74	0.65
Current Income Taxes Payable	0.43	1.08	0.88	0.41	0.5	0.1
Other Current Liabilities	10.91	9.28	8.83	9.26	7.03	6.22
Total Current Liabilities	18.01	15.85	16.31	14.54	12.69	11.26
Long-Term Debt	1.6	2.02	3.53	6.5	7.43	7.98
Long-Term Leases	1.78	2.36	1.66	2.28	3.73	4.41
Pension & Post-Retirement Benefits	0.43	0.4	0.32	0.27	0.26	0.22
Long-Term Deferred Tax Liabilities	2.93	2.92	3.05	3.12	3.04	2.96
Other Long-Term Liabilities	0.12	0.05	0.05	0.06	0.45	0.57
Total Liabilities	24.87	23.59	24.91	26.78	27.59	27.39
Common Stock	7.52	7.52	7.52	7.52	7.52	7.52
Additional Paid-In Capital	6.74	6.74	6.74	6.74	6.74	6.74
Retained Earnings	11.13	11.16	7.89	4.05	2.34	0.88
Total Common Equity	25.39	25.43	22.15	18.31	16.61	15.14
Minority Interest	0.2	0.19	0.16	0.12	0.13	0.06
Shareholders' Equity	25.59	25.62	22.32	18.42	16.73	15.2
Total Liabilities & Equity	50.46	49.21	47.22	45.2	44.32	42.59
Total Debt	5.18	6.17	8.71	10.3	12.66	13.94
Net Cash (Debt)	-0.67	-2.15	-5.15	-7.72	-9.59	-12.11
Net Cash Per Share	-0.04	-0.11	-0.27	-0.41	-0.51	-0.64
Filing Date Shares Outstanding	18.81	18.81	18.81	18.81	18.81	18.81
Total Common Shares Outstanding	18.81	18.81	18.81	18.81	18.81	18.81
Working Capital	11.82	12.25	10.63	10.15	9.68	8.63
Book Value Per Share	1.35	1.35	1.18	0.97	0.88	0.81
Tangible Book Value	25.12	25.14	21.95	18.17	16.51	15.03
Tangible Book Value Per Share	1.34	1.34	1.17	0.97	0.88	0.80
Land	-	8.11	-	-	-	-
Buildings	-	13.18	-	-	-	-
Machinery	-	5.33	-	-	-	-
Construction In Progress	-	0.01	-	-	-	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.