ELSA Solutions 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	1.79	1.41	1.91	0.34	1.31
Short-Term Investments	0	0	0	0	0
Cash & Short-Term Investments	1.8	1.41	1.91	0.34	1.31
Cash Growth	27.40%	-26.24%	459.40%	-74.01%	-
Accounts Receivable	4.74	5.65	5.85	5.21	4.54
Other Receivables	0.64	1.81	1.13	0.81	0.32
Receivables	5.38	7.45	6.98	6.02	4.86
Inventory	6.56	7.46	7.22	6.56	3.68
Total Current Assets	13.75	16.34	16.15	12.95	9.87
Property, Plant & Equipment	6.6	6.55	5.81	4.83	4.92
Long-Term Investments	0	0	0	0	0.01
Other Intangible Assets	0.08	0.05	0.05	0.08	0.07
Long-Term Deferred Charges	0.42	0.63	0.83	-	0.08
Other Long-Term Assets	0.1	0.19	0.07	0.07	-
Total Assets	20.94	23.75	22.92	17.94	14.95
Accounts Payable	3.99	5.39	4.4	5.81	4.79
Accrued Expenses	0.11	0.11	0.1	0.07	0.06
Current Portion of Long-Term Debt	2.38	3.78	4.53	4.05	2.37
Current Income Taxes Payable	0.1	0.1	0.36	0.17	0.07
Other Current Liabilities	0.72	0.86	0.77	0.72	0.42
Total Current Liabilities	7.3	10.24	10.16	10.82	7.7
Long-Term Debt	1.35	2.06	2.76	2.74	3.55
Long-Term Unearned Revenue	0.23	0.33	0.01	0.01	0.01
Long-Term Deferred Tax Liabilities	0	0.02	0.03	0.01	-
Other Long-Term Liabilities	0.65	0.57	0.49	0.42	0.36
Total Liabilities	9.53	13.21	13.44	14	11.62
Common Stock	0.45	0.45	0.45	0.25	0.25
Additional Paid-In Capital	4.01	4.01	4.01	-	-
Retained Earnings	6.97	6.04	5.01	3.72	3.1
Comprehensive Income & Other	-0.01	0.05	0	-0.04	-0.01
Shareholders' Equity	11.42	10.54	9.47	3.94	3.34
Total Liabilities & Equity	20.94	23.75	22.92	17.94	14.95
Total Debt	3.73	5.84	7.28	6.79	5.92
Net Cash (Debt)	-1.94	-4.43	-5.37	-6.45	-4.6
Net Cash Per Share	-0.53	-1.20	-1.46	-	-
Filing Date Shares Outstanding	3.68	3.68	3.68	-	-
Total Common Shares Outstanding	3.68	3.68	3.68	-	-
Working Capital	6.45	6.1	5.99	2.13	2.17
Book Value Per Share	3.10	2.86	2.57	-	-
Tangible Book Value	11.34	10.49	9.43	3.86	3.27
Tangible Book Value Per Share	3.08	2.85	2.56	-	-
Land	7.95	7.92	6.1	6.1	6.1
Machinery	1.05	1	0.56	0.26	0.53
Construction In Progress	0.2	-	1.35	0.2	0.08