Philippos Nakas Balance Sheet

Financials in millions EUR. Fiscal year is July - June.

Millions EUR. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Cash & Equivalents	0.8	1.16	1.73	2.41	4.48
Trading Asset Securities	0.71	0.5	0.49	-	-
Cash & Short-Term Investments	1.51	1.66	2.22	2.41	4.48
Cash Growth	-9.03%	-25.19%	-8.02%	-46.09%	54.94%
Accounts Receivable	3.02	2.83	2	1.46	1.76
Other Receivables	-0.02	-0.02	0.01	0	0.01
Receivables	3	2.81	2.01	1.46	1.77
Inventory	10.12	9.84	10.53	10.4	8.72
Prepaid Expenses	0.66	0.88	0.73	0.64	0.88
Other Current Assets	0.09	0.13	0.26	0.32	0.23
Total Current Assets	15.39	15.33	15.75	15.23	16.08
Property, Plant & Equipment	13.52	13.75	13.96	12.76	12.48
Long-Term Investments	-	-	0	0	0
Other Intangible Assets	0.11	0.15	0.09	0.11	0.12
Long-Term Accounts Receivable	0.02	0.02	0.01	0.05	0.03
Other Long-Term Assets	0.38	0.38	0.38	0.38	0.39
Total Assets	29.42	29.63	30.18	28.53	29.12
Accounts Payable	1.43	1.67	1.46	1.33	1.19
Accrued Expenses	1.1	1.16	1.15	0.93	1.11
Short-Term Debt	0.07	0.12	0.03	0.19	0.24
Current Portion of Long-Term Debt	0.69	1.57	0.75	0.74	0.75
Current Portion of Leases	0.52	0.42	0.5	0.6	0.55
Current Income Taxes Payable	0.17	0.29	0.56	0.25	0.37
Other Current Liabilities	1.49	1.12	1.06	0.95	0.97
Total Current Liabilities	5.47	6.33	5.51	4.98	5.19
Long-Term Debt	1.9	1.39	2.83	3.57	3.65
Long-Term Leases	1.22	1.42	1.42	1.69	1.28
Long-Term Unearned Revenue	-	-	0.02	0.04	0.05
Pension & Post-Retirement Benefits	0.41	0.38	0.38	0.54	0.5
Long-Term Deferred Tax Liabilities	1.2	1.16	1.13	0.71	0.72
Other Long-Term Liabilities	0	0	0	0	0
Total Liabilities	10.2	10.69	11.3	11.54	11.38
Common Stock	3.8	3.8	3.8	3.8	3.8
Additional Paid-In Capital	7.3	7.3	7.74	8.25	8.69
Retained Earnings	3.96	3.67	3.18	2.03	2.33
Comprehensive Income & Other	4.16	4.16	4.16	2.92	2.92
Total Common Equity	19.22	18.94	18.88	17	17.74
Shareholders' Equity	19.22	18.94	18.88	17	17.74
Total Liabilities & Equity	29.42	29.63	30.18	28.53	29.12
Total Debt	4.4	4.92	5.53	6.79	6.47
Net Cash (Debt)	-2.89	-3.26	-3.31	-4.38	-2
Net Cash Per Share	-0.46	-0.51	-0.52	-0.69	-0.31
Filing Date Shares Outstanding	6.34	6.34	6.34	6.34	6.34
Total Common Shares Outstanding	6.34	6.34	6.34	6.34	6.34
Working Capital	9.92	8.99	10.23	10.25	10.9
Book Value Per Share	3.03	2.99	2.98	2.68	2.80
Tangible Book Value	19.11	18.79	18.8	16.89	17.62
Tangible Book Value Per Share	3.01	2.96	2.97	2.66	2.78
Land	6.18	6.18	6.18	5	5
Machinery	14.46	14.34	14.83	14.58	14.73

Source: S&P Global Market Intelligence. Standard template. Financial Sources.