ELSA Solutions 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
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	-	1.91	0.34	1.31
Short-Term Investments	-	0	0	0
Cash & Short-Term Investments	-	1.91	0.34	1.31
Cash Growth	-	459.40%	-74.01%	-
Accounts Receivable	5.89	5.85	5.21	4.54
Other Receivables	0.84	1.12	0.81	0.32
Receivables	6.73	6.97	6.02	4.86
Inventory	8.99	7.22	6.56	3.68
Total Current Assets	16.07	16.14	12.95	9.87
Property, Plant & Equipment	6.21	5.81	4.83	4.92
Long-Term Investments	-	0	0	0.01
Other Intangible Assets	0.78	0.05	0.08	0.07
Long-Term Deferred Charges	-	0.83	-	0.08
Other Long-Term Assets	0.03	0.08	0.07	-
Total Assets	23.09	22.92	17.94	14.95
Accounts Payable	7.44	4.4	5.81	4.79
Accrued Expenses	0.17	0.1	0.07	0.06
Current Portion of Long-Term Debt	-	4.53	4.05	2.37
Current Income Taxes Payable	-	0.36	0.17	0.07
Other Current Liabilities	1.03	0.77	0.72	0.42
Total Current Liabilities	8.64	10.16	10.82	7.7
Long-Term Debt	-	2.76	2.74	3.55
Long-Term Unearned Revenue	-	0.01	0.01	0.01
Long-Term Deferred Tax Liabilities	-	0.03	0.01	-
Other Long-Term Liabilities	0.54	0.49	0.42	0.36
Total Liabilities	9.18	13.44	14	11.62
Common Stock	13.91	0.45	0.25	0.25
Additional Paid-In Capital	-	4.01	-	-
Retained Earnings	-	5.01	3.72	3.1
Comprehensive Income & Other	-	0	-0.04	-0.01
Shareholders' Equity	13.91	9.47	3.94	3.34
Total Liabilities & Equity	23.09	22.92	17.94	14.95
Total Debt	-	7.28	6.79	5.92
Net Cash (Debt)	-	-5.37	-6.45	-4.6
Net Cash Per Share	-	-1.46	-	-
Filing Date Shares Outstanding	-	3.68	-	-
Total Common Shares Outstanding	-	3.68	-	-
Working Capital	7.43	5.98	2.13	2.17
Book Value Per Share	-	2.57	-	-
Tangible Book Value	13.13	9.43	3.86	3.27
Tangible Book Value Per Share	-	2.56	-	-
Land	-	6.1	6.1	6.1
Machinery	-	0.26	0.26	0.53
Construction In Progress	-	1.35	0.2	0.08

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