Estrima S.p.A. (BIT:BIRO)

Estrima Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	2.05	3.33	3.45	17.7	4.32	1.25
Short-Term Investments	-	-	4	0.68	-	-
Cash & Short-Term Investments	2.05	3.33	7.45	18.37	4.32	1.25
Cash Growth	-65.96%	-55.32%	-59.47%	325.25%	244.64%	100.05%
Accounts Receivable	8.84	7.86	8.35	8.63	0.09	0.23
Other Receivables	2.11	3.29	3.5	2.47	0.19	0.04
Receivables	10.95	11.15	11.85	11.1	0.28	0.27
Inventory	7.81	8.14	10.17	7.8	0.89	0.49
Prepaid Expenses	-	-	-	-	0.04	-
Total Current Assets	21.33	23.33	31.46	38.45	5.53	2.01
Property, Plant & Equipment	6.43	6.72	5.69	4.76	0.11	0.18
Long-Term Investments	0.1	0.06	0.36	0.27	0.27	-
Goodwill	0.24	0.25	1.24	1.38	-	-
Other Intangible Assets	0.14	0.1	7.16	6.62	6.06	0.4
Long-Term Deferred Charges	0.77	1.01	1.5	2	0.37	-
Other Long-Term Assets	0.32	0.4	0.34	0.17	0	0
Total Assets	29.34	31.87	47.75	53.64	12.35	2.6
Accounts Payable	9.47	9.82	12.62	10.33	0.8	-
Accrued Expenses	1.64	1.49	1.26	1.01	0.1	0.14
Current Portion of Long-Term Debt	4.89	5.71	5.62	6.31	0.2	1.59
Current Income Taxes Payable	0.09	0.08	0.01	-	0.06	-
Other Current Liabilities	0.46	0.8	0.64	4.54	0.19	-
Total Current Liabilities	16.56	17.9	20.16	22.18	1.34	1.73
Long-Term Debt	4.14	4.45	4.85	5.76	1.72	-
Long-Term Unearned Revenue	1.01	0.81	0.52	0.17	0.15	-
Long-Term Deferred Tax Liabilities	0.96	0.96	2.45	2.55	1.44	-
Other Long-Term Liabilities	0.55	0.63	0.57	0.57	0.33	0.08
Total Liabilities	23.23	24.74	28.55	31.27	4.98	1.82
Common Stock	0.25	0.25	0.25	0.25	0.15	0.1
Additional Paid-In Capital	19.48	19.48	19.48	19.48	3.18	0.97
Retained Earnings	-17.67	-16.71	-4.77	-1.67	-0.28	-0.65
Comprehensive Income & Other	4.34	4.34	4.37	4.32	4.32	0.36
Total Common Equity	6.4	7.36	19.33	22.37	7.36	0.78
Minority Interest	-0.29	-0.24	-0.13	0.01	-	-
Shareholders' Equity	6.11	7.12	19.2	22.38	7.36	0.78
Total Liabilities & Equity	29.34	31.87	47.75	53.64	12.35	2.6
Total Debt	9.04	10.16	10.47	12.06	1.92	1.59
Net Cash (Debt)	-6.99	-6.83	-3.02	6.31	2.4	-0.34
Net Cash Growth	-	-	-	162.54%	-	-
Net Cash Per Share	-1.39	-1.36	-0.60	1.25	-	-
Filing Date Shares Outstanding	5.04	5.04	5.04	5.04	-	-
Total Common Shares Outstanding	5.04	5.04	5.04	5.04	-	-
Working Capital	4.77	5.43	11.3	16.27	4.19	0.28
Book Value Per Share	1.27	1.46	3.84	4.44	-	-
Tangible Book Value	6.02	7.01	10.93	14.37	1.3	0.38
Tangible Book Value Per Share	1.20	1.39	2.17	2.85	-	-
Land	4.14	4.13	4.01	3.94	-	-
Machinery	5.01	5.07	3.85	3.62	0.52	-
Construction In Progress	0.01	0.01	0.27	-	-	-

Updated Sep 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.