e-Novia Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	4.63	7.13	22.06	10.62	23.3
Short-Term Investments	-	1.4	1.5	-	-
Cash & Short-Term Investments	4.63	8.53	23.56	10.62	23.3
Cash Growth	-61.21%	-63.80%	121.94%	-54.43%	-
Accounts Receivable	1.74	4.16	4.23	3.8	3.3
Other Receivables	3.04	3.41	5.66	5.12	4
Receivables	4.78	7.57	9.9	8.93	7.3
Inventory	4.12	3.76	2.27	2.31	0.73
Other Current Assets	-	-	-	0	0
Total Current Assets	13.54	19.86	37.76	22.44	31.71
Property, Plant & Equipment	0.92	1.11	1.32	0.82	0.55
Long-Term Investments	1.34	1.11	2.62	1.48	1.25
Goodwill	0.12	0.15	0.23	0.23	0.23
Other Intangible Assets	10.83	11.37	18.33	19.71	13.84
Long-Term Deferred Charges	9.07	8.48	10	4.73	3.6
Other Long-Term Assets	0.47	0.45	0.64	0.22	0.27
Total Assets	36.28	42.53	70.9	49.63	51.44
Accounts Payable	3.04	3.32	4.76	4.15	2.82
Accrued Expenses	2.82	3	4.58	2.74	1.43
Current Portion of Long-Term Debt	6.12	3.67	4.07	3.3	-
Current Income Taxes Payable	1.05	-	0.41	0.43	0.3
Other Current Liabilities	2.64	3.04	1.79	1.63	0.01
Total Current Liabilities	15.67	13.03	15.6	12.26	4.56
Long-Term Debt	12.88	16.46	18.57	28.43	31.02
Long-Term Deferred Tax Liabilities	-	-	-	-	0.37
Other Long-Term Liabilities	1.84	2.06	1.8	1.39	2.62
Total Liabilities	30.43	31.59	35.97	42.08	38.57
Common Stock	0.23	0.23	0.23	0.17	0.17
Additional Paid-In Capital	28.74	51.61	51.61	14.01	14.01
Retained Earnings	-25.32	-45.04	-22.58	-10.88	-5.79
Comprehensive Income & Other	0.46	0.46	0.6	0.13	0.1
Total Common Equity	4.11	7.26	29.86	3.42	8.48
Minority Interest	1.75	3.68	5.06	4.12	4.39
Shareholders' Equity	5.86	10.94	34.93	7.55	12.87
Total Liabilities & Equity	36.28	42.53	70.9	49.63	51.44
Total Debt	19	20.14	22.64	31.73	31.02
Net Cash (Debt)	-14.37	-11.61	0.92	-21.12	-7.72
Net Cash Per Share	-	-0.50	0.04	-	-
Filing Date Shares Outstanding	-	23.39	23.18	-	-
Total Common Shares Outstanding	-	23.39	23.18	-	-
Working Capital	-2.14	6.83	22.16	10.18	27.14
Book Value Per Share	-	0.31	1.29	-	-
Tangible Book Value	-6.84	-4.26	11.31	-16.52	-5.59
Tangible Book Value Per Share	-	-0.18	0.49	-	-
Machinery	-	-	-	-	0.66

Updated Sep 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.