Copernico Sim S.p.A. (BIT: COP)

Copernico Sim 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	1.64	1.71	1.29	1.49	2.03	0
Cash & Short-Term Investments	1.64	1.71	1.29	1.49	2.03	0
Cash Growth	69.46%	33.06%	-13.93%	-26.45%	199784.84%	-31.54%
Accounts Receivable	2.19	2.08	2.17	2.2	1.81	3.99
Other Receivables	0.24	1.03	0.91	0.97	0.81	0.83
Receivables	2.43	3.11	3.08	3.17	2.63	4.82
Prepaid Expenses	0.85	0.68	0.68	0.18	0.16	0.1
Other Current Assets	0.01	0.01	0.26	0.26	0.26	0.01
Total Current Assets	4.92	5.52	5.3	5.1	5.08	4.93
Property, Plant & Equipment	1.63	1.69	1.77	1.84	1.93	1.83
Other Intangible Assets	0.57	0.57	0.55	0.48	0.47	0.25
Long-Term Deferred Tax Assets	-	-	-	0.54	0.48	0.4
Total Assets	7.12	7.78	7.63	7.96	7.96	7.41
Accounts Payable	0.21	0.24	0.24	0.29	0.46	0.27
Accrued Expenses	1.43	2.08	1.99	2.39	1.96	1.8
Current Income Taxes Payable	0.01	0.02	0.01	0.01	-	-
Total Current Liabilities	1.66	2.35	2.24	2.69	2.43	2.06
Long-Term Debt	0.01	0.02	0.06	0.09	0.12	0.45
Long-Term Leases	0.23	0.27	0.28	0.28	0.32	-
Long-Term Unearned Revenue	0.03	0.03	0.02	0.02	0	0
Other Long-Term Liabilities	0.15	0.14	0.18	0.26	0.29	0.32
Total Liabilities	2.42	3.14	3.06	3.66	3.47	3.11
Common Stock	1.97	1.97	1.97	1.95	1.95	1.95
Additional Paid-In Capital	2.19	2.19	2.19	2.04	2.04	1.6
Retained Earnings	0.56	0.51	0.43	0.42	0.61	0.85
Treasury Stock	-0.06	-0.06	-0.06	-0.06	-0.06	-0.06
Comprehensive Income & Other	0.03	0.02	0.03	-0.06	-0.05	-0.04
Shareholders' Equity	4.69	4.63	4.56	4.29	4.49	4.3
Total Liabilities & Equity	7.12	7.78	7.63	7.96	7.96	7.41
Total Debt	0.24	0.29	0.33	0.36	0.44	0.45
Net Cash (Debt)	1.4	1.42	0.95	1.13	1.59	-0.44
Net Cash Growth	104.34%	49.28%	-15.80%	-28.99%	-	-
Net Cash Per Share	0.73	0.74	0.50	0.60	0.84	-0.23
Filing Date Shares Outstanding	1.92	1.92	1.92	1.9	1.89	1.9
Total Common Shares Outstanding	1.92	1.92	1.92	1.9	1.89	1.9
Working Capital	3.26	3.17	3.06	2.41	2.65	2.86
Book Value Per Share	2.44	2.41	2.38	2.26	2.37	2.27
Tangible Book Value	4.13	4.07	4.01	3.81	4.02	4.05
Tangible Book Value Per Share	2.15	2.12	2.09	2.01	2.12	2.14
Land	-	0.36	0.36	0.36	0.36	0.36
Buildings	-	2.09	2.09	2.09	2.09	2.08
Machinery	-	0.43	0.43	0.45	0.43	0.42

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