Copernico Sim Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	2.23	1.9	1.71	1.29	1.49
Cash & Short-Term Investments	2.23	1.9	1.71	1.29	1.49
Cash Growth	17.18%	11.14%	33.06%	-13.93%	-26.45%
Accounts Receivable	2.48	2.79	2.08	2.17	2.2
Other Current Assets	0.15	0.11	0.05	0.05	0.05
Total Current Assets	4.86	4.8	3.83	3.51	3.74
Net Property, Plant & Equipment	2.91	2.97	1.69	1.77	1.84
Other Intangible Assets	0.57	0.56	0.57	0.55	0.48
Other Long-Term Assets	1.52	1.59	1.68	1.8	1.9
Total Assets	9.86	9.91	7.78	7.63	7.96
Accounts Payable	1.5	1.59	1.37	1.41	1.77
Other Current Liabilities	1.36	1.64	1.35	1.23	1.36
Total Current Liabilities	2.86	3.23	2.72	2.64	3.13
Other Long-Term Liabilities	0.76	0.84	0.43	0.43	0.53
Total Long-Term Liabilities	0.76	0.84	0.43	0.43	0.53
Total Liabilities	3.62	4.07	3.14	3.06	3.66
Common Stock	2.02	1.97	1.97	1.97	1.95
Treasury Stock	-0.05	-0.06	-0.06	-0.06	-0.06
Additional Paid-in Capital	2.45	2.19	2.19	2.19	2.04
Accumulated Other Comprehensive Income	1	1	0.02	0.03	-0.06
Retained Earnings	0.83	0.73	0.51	0.43	0.42
Shareholders' Equity	6.25	5.84	4.63	4.56	4.29
Total Liabilities & Equity	9.86	9.91	7.78	7.63	7.96
Net Cash (Debt)	2.23	1.9	1.71	1.29	1.49
Net Cash Growth	17.18%	11.14%	33.06%	-13.93%	-26.45%
Net Cash Per Share	1.13	0.99	0.82	0.67	0.79
Book Value	6.25	5.84	4.63	4.56	4.29
Book Value Per Share	3.17	3.04	2.23	2.38	2.26
Tangible Book Value	5.68	5.28	4.07	4.01	3.81
Tangible Book Value Per Share	2.88	2.75	1.95	2.09	2.01