Copernico Sim 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	1.99	1.9	1.71	1.29	1.49	2.03
Cash & Short-Term Investments	1.99	1.9	1.71	1.29	1.49	2.03
Cash Growth	21.58%	11.14%	33.06%	-13.93%	-26.45%	199784.84%
Accounts Receivable	2.28	2.79	2.08	2.17	2.2	1.81
Other Receivables	0.31	1.03	1.03	0.91	0.97	0.81
Receivables	2.59	3.82	3.11	3.08	3.17	2.63
Prepaid Expenses	0.89	0.66	0.68	0.68	0.18	0.16
Other Current Assets	0.01	0.01	0.01	0.26	0.26	0.26
Total Current Assets	5.48	6.39	5.52	5.3	5.1	5.08
Property, Plant & Equipment	2.94	2.97	1.69	1.77	1.84	1.93
Other Intangible Assets	0.5	0.56	0.57	0.55	0.48	0.47
Long-Term Deferred Tax Assets	-	-	-	-	0.54	0.48
Total Assets	8.92	9.91	7.78	7.63	7.96	7.96
Accounts Payable	0.32	0.28	0.24	0.24	0.29	0.46
Accrued Expenses	1.85	2.62	2.12	1.99	2.39	1.96
Current Income Taxes Payable	-	0.04	0.02	0.01	0.01	-
Total Current Liabilities	2.18	2.94	2.38	2.24	2.69	2.43
Long-Term Debt	-	-	0.02	0.06	0.09	0.12
Long-Term Leases	0.21	0.25	0.27	0.28	0.28	0.32
Long-Term Unearned Revenue	0.02	0.02	0.03	0.02	0.02	0
Pension & Post-Retirement Benefits	0.34	0.33	0.34	0.29	0.33	0.31
Long-Term Deferred Tax Liabilities	0.38	0.38	-	-	-	-
Other Long-Term Liabilities	0.08	0.15	0.1	0.18	0.26	0.29
Total Liabilities	3.21	4.07	3.14	3.06	3.66	3.47
Common Stock	1.97	1.97	1.97	1.97	1.95	1.95
Additional Paid-In Capital	2.19	2.19	2.19	2.19	2.04	2.04
Retained Earnings	0.61	0.73	0.51	0.43	0.42	0.61
Treasury Stock	-0.06	-0.06	-0.06	-0.06	-0.06	-0.06
Comprehensive Income & Other	1	1	0.02	0.03	-0.06	-0.05
Shareholders' Equity	5.71	5.84	4.63	4.56	4.29	4.49
Total Liabilities & Equity	8.92	9.91	7.78	7.63	7.96	7.96
Total Debt	0.21	0.25	0.29	0.33	0.36	0.44
Net Cash (Debt)	1.77	1.65	1.42	0.95	1.13	1.59
Net Cash Growth	26.94%	16.19%	49.28%	-15.80%	-28.99%	-
Net Cash Per Share	0.92	0.86	0.74	0.50	0.60	0.84
Filing Date Shares Outstanding	1.92	1.92	1.92	1.92	1.9	1.89
Total Common Shares Outstanding	1.92	1.92	1.92	1.92	1.9	1.89
Working Capital	3.3	3.45	3.13	3.06	2.41	2.65
Book Value Per Share	2.97	3.04	2.41	2.38	2.26	2.37
Tangible Book Value	5.21	5.28	4.07	4.01	3.81	4.02
Tangible Book Value Per Share	2.71	2.75	2.12	2.09	2.01	2.12
Land	-	-	0.36	0.36	0.36	0.36
Buildings	-	-	2.09	2.09	2.09	2.09
Machinery	-	-	0.43	0.43	0.45	0.43

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